[UCHITEC] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 11.44%
YoY- 14.17%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 142,280 131,448 106,836 122,940 104,796 87,140 68,496 12.95%
PBT 78,004 74,324 58,436 60,912 53,408 37,952 29,192 17.79%
Tax -720 -2,924 -1,892 -6,244 -5,524 -5,084 -4,592 -26.55%
NP 77,284 71,400 56,544 54,668 47,884 32,868 24,600 21.01%
-
NP to SH 77,284 71,400 56,544 54,668 47,884 32,868 24,600 21.01%
-
Tax Rate 0.92% 3.93% 3.24% 10.25% 10.34% 13.40% 15.73% -
Total Cost 64,996 60,048 50,292 68,272 56,912 54,272 43,896 6.75%
-
Net Worth 197,304 194,260 190,752 163,409 128,794 90,410 49,975 25.70%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 190,595 92,837 568 - - - -
Div Payout % - 266.94% 164.19% 1.04% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 197,304 194,260 190,752 163,409 128,794 90,410 49,975 25.70%
NOSH 372,273 366,529 72,529 64,588 62,219 40,004 33,996 48.99%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 54.32% 54.32% 52.93% 44.47% 45.69% 37.72% 35.91% -
ROE 39.17% 36.75% 29.64% 33.45% 37.18% 36.35% 49.22% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 38.22 35.86 147.30 190.34 168.43 217.82 201.48 -24.18%
EPS 20.76 19.48 77.96 84.64 76.96 82.16 72.36 -18.78%
DPS 0.00 52.00 128.00 0.88 0.00 0.00 0.00 -
NAPS 0.53 0.53 2.63 2.53 2.07 2.26 1.47 -15.62%
Adjusted Per Share Value based on latest NOSH - 64,588
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 30.72 28.38 23.07 26.55 22.63 18.82 14.79 12.94%
EPS 16.69 15.42 12.21 11.80 10.34 7.10 5.31 21.01%
DPS 0.00 41.15 20.05 0.12 0.00 0.00 0.00 -
NAPS 0.426 0.4195 0.4119 0.3528 0.2781 0.1952 0.1079 25.70%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - -
Price 3.20 2.65 2.04 1.84 1.49 1.01 0.00 -
P/RPS 8.37 7.39 1.38 0.97 0.88 0.46 0.00 -
P/EPS 15.41 13.60 2.62 2.17 1.94 1.23 0.00 -
EY 6.49 7.35 38.22 46.00 51.65 81.35 0.00 -
DY 0.00 19.62 62.75 0.48 0.00 0.00 0.00 -
P/NAPS 6.04 5.00 0.78 0.73 0.72 0.45 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 27/05/05 25/05/04 28/05/03 28/05/02 16/05/01 14/07/00 -
Price 3.22 2.85 1.85 1.95 1.45 1.04 0.00 -
P/RPS 8.43 7.95 1.26 1.02 0.86 0.48 0.00 -
P/EPS 15.51 14.63 2.37 2.30 1.88 1.27 0.00 -
EY 6.45 6.84 42.14 43.41 53.08 79.00 0.00 -
DY 0.00 18.25 69.19 0.45 0.00 0.00 0.00 -
P/NAPS 6.08 5.38 0.70 0.77 0.70 0.46 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment