[UCHITEC] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 20.0%
YoY- 39.76%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 38,698 33,565 29,276 32,354 27,717 23,111 17,629 13.99%
PBT 22,213 18,662 15,989 16,384 13,053 10,281 7,021 21.15%
Tax -1,057 -822 -460 16 -1,319 -1,167 -2,169 -11.28%
NP 21,156 17,840 15,529 16,400 11,734 9,114 4,852 27.80%
-
NP to SH 21,156 17,840 15,529 16,400 11,734 9,114 4,852 27.80%
-
Tax Rate 4.76% 4.40% 2.88% -0.10% 10.10% 11.35% 30.89% -
Total Cost 17,542 15,725 13,747 15,954 15,983 13,997 12,777 5.42%
-
Net Worth 186,232 168,855 185,041 165,682 141,908 99,178 54,402 22.75%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 186,232 168,855 185,041 165,682 141,908 99,178 54,402 22.75%
NOSH 372,464 367,078 362,827 64,719 62,514 39,991 34,001 49.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 54.67% 53.15% 53.04% 50.69% 42.34% 39.44% 27.52% -
ROE 11.36% 10.57% 8.39% 9.90% 8.27% 9.19% 8.92% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 10.39 9.14 8.07 49.99 44.34 57.79 51.85 -23.49%
EPS 5.68 4.86 4.28 25.34 18.77 22.79 14.27 -14.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.46 0.51 2.56 2.27 2.48 1.60 -17.61%
Adjusted Per Share Value based on latest NOSH - 64,719
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 8.36 7.25 6.32 6.99 5.99 4.99 3.81 13.98%
EPS 4.57 3.85 3.35 3.54 2.53 1.97 1.05 27.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4022 0.3647 0.3996 0.3578 0.3065 0.2142 0.1175 22.75%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 3.28 2.94 1.77 1.92 1.44 1.20 0.00 -
P/RPS 31.57 32.15 21.94 3.84 3.25 2.08 0.00 -
P/EPS 57.75 60.49 41.36 7.58 7.67 5.27 0.00 -
EY 1.73 1.65 2.42 13.20 13.03 18.99 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.56 6.39 3.47 0.75 0.63 0.48 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 15/08/05 23/08/04 28/08/03 29/08/02 27/08/01 21/08/00 -
Price 3.14 3.04 1.79 1.89 1.46 1.15 1.22 -
P/RPS 30.22 33.25 22.18 3.78 3.29 1.99 2.35 53.03%
P/EPS 55.28 62.55 41.82 7.46 7.78 5.05 8.55 36.47%
EY 1.81 1.60 2.39 13.41 12.86 19.82 11.70 -26.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.28 6.61 3.51 0.74 0.64 0.46 0.76 42.16%

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