[UCHITEC] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 59.06%
YoY- 33.66%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 100,559 86,123 93,816 86,476 72,288 50,165 0 -100.00%
PBT 56,542 47,578 48,329 42,253 31,774 20,917 0 -100.00%
Tax -1,629 -1,742 -2,248 -4,549 -3,565 -3,410 0 -100.00%
NP 54,913 45,836 46,081 37,704 28,209 17,507 0 -100.00%
-
NP to SH 54,913 45,836 46,081 37,704 28,209 17,507 0 -100.00%
-
Tax Rate 2.88% 3.66% 4.65% 10.77% 11.22% 16.30% - -
Total Cost 45,646 40,287 47,735 48,772 44,079 32,658 0 -100.00%
-
Net Worth 191,129 199,602 181,926 125,541 104,172 78,719 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 95,564 141,536 313 232 - - - -100.00%
Div Payout % 174.03% 308.79% 0.68% 0.62% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 191,129 199,602 181,926 125,541 104,172 78,719 0 -100.00%
NOSH 367,556 362,913 71,343 62,770 41,175 35,619 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 54.61% 53.22% 49.12% 43.60% 39.02% 34.90% 0.00% -
ROE 28.73% 22.96% 25.33% 30.03% 27.08% 22.24% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 27.36 23.73 131.50 137.76 175.56 140.84 0.00 -100.00%
EPS 14.94 12.63 64.59 54.43 68.51 49.15 0.00 -100.00%
DPS 26.00 39.00 0.44 0.37 0.00 0.00 0.00 -100.00%
NAPS 0.52 0.55 2.55 2.00 2.53 2.21 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 62,786
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 21.72 18.60 20.26 18.68 15.61 10.83 0.00 -100.00%
EPS 11.86 9.90 9.95 8.14 6.09 3.78 0.00 -100.00%
DPS 20.64 30.57 0.07 0.05 0.00 0.00 0.00 -100.00%
NAPS 0.4128 0.4311 0.3929 0.2711 0.225 0.17 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 3.00 2.00 1.87 1.31 1.01 1.20 0.00 -
P/RPS 10.97 8.43 1.42 0.95 0.58 0.85 0.00 -100.00%
P/EPS 20.08 15.84 2.90 2.18 1.47 2.44 0.00 -100.00%
EY 4.98 6.32 34.54 45.85 67.83 40.96 0.00 -100.00%
DY 8.67 19.50 0.24 0.28 0.00 0.00 0.00 -100.00%
P/NAPS 5.77 3.64 0.73 0.66 0.40 0.54 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/05 25/11/04 17/11/03 25/11/02 04/12/01 17/01/01 - -
Price 3.10 2.22 1.96 1.47 1.31 1.01 0.00 -
P/RPS 11.33 9.35 1.49 1.07 0.75 0.72 0.00 -100.00%
P/EPS 20.75 17.58 3.03 2.45 1.91 2.05 0.00 -100.00%
EY 4.82 5.69 32.95 40.86 52.30 48.66 0.00 -100.00%
DY 8.39 17.57 0.22 0.25 0.00 0.00 0.00 -100.00%
P/NAPS 5.96 4.04 0.77 0.74 0.52 0.46 0.00 -100.00%

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