[UCHITEC] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 2.84%
YoY- 22.14%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 146,975 129,788 112,966 122,187 109,187 88,145 50,165 19.61%
PBT 83,263 73,501 60,232 60,744 51,720 38,200 20,917 25.87%
Tax -1,340 -1,665 -1,906 -3,355 -4,734 -4,328 -3,410 -14.41%
NP 81,923 71,836 58,326 57,389 46,986 33,872 17,507 29.31%
-
NP to SH 81,923 71,836 58,326 57,389 46,986 33,872 17,507 29.31%
-
Tax Rate 1.61% 2.27% 3.16% 5.52% 9.15% 11.33% 16.30% -
Total Cost 65,052 57,952 54,640 64,798 62,201 54,273 32,658 12.16%
-
Net Worth 208,794 191,127 199,866 181,896 125,572 104,168 78,729 17.64%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 74,099 95,430 48,646 299 231 - - -
Div Payout % 90.45% 132.85% 83.41% 0.52% 0.49% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 208,794 191,127 199,866 181,896 125,572 104,168 78,729 17.64%
NOSH 372,847 367,552 363,393 71,331 62,786 41,173 35,624 47.87%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 55.74% 55.35% 51.63% 46.97% 43.03% 38.43% 34.90% -
ROE 39.24% 37.59% 29.18% 31.55% 37.42% 32.52% 22.24% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 39.42 35.31 31.09 171.29 173.90 214.08 140.82 -19.11%
EPS 21.97 19.54 16.05 80.45 74.83 82.27 49.14 -12.55%
DPS 20.00 26.00 13.39 0.42 0.37 0.00 0.00 -
NAPS 0.56 0.52 0.55 2.55 2.00 2.53 2.21 -20.44%
Adjusted Per Share Value based on latest NOSH - 71,331
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 31.74 28.03 24.40 26.39 23.58 19.04 10.83 19.61%
EPS 17.69 15.51 12.60 12.39 10.15 7.32 3.78 29.31%
DPS 16.00 20.61 10.51 0.06 0.05 0.00 0.00 -
NAPS 0.4509 0.4128 0.4316 0.3928 0.2712 0.225 0.17 17.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 3.10 3.00 2.00 1.87 1.31 1.01 1.20 -
P/RPS 7.86 8.50 6.43 1.09 0.75 0.47 0.85 44.85%
P/EPS 14.11 15.35 12.46 2.32 1.75 1.23 2.44 33.95%
EY 7.09 6.51 8.03 43.02 57.13 81.45 40.95 -25.33%
DY 6.45 8.67 6.69 0.22 0.28 0.00 0.00 -
P/NAPS 5.54 5.77 3.64 0.73 0.66 0.40 0.54 47.38%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 14/11/06 23/11/05 25/11/04 17/11/03 25/11/02 04/12/01 - -
Price 3.18 3.10 2.22 1.96 1.47 1.31 0.00 -
P/RPS 8.07 8.78 7.14 1.14 0.85 0.61 0.00 -
P/EPS 14.47 15.86 13.83 2.44 1.96 1.59 0.00 -
EY 6.91 6.30 7.23 41.05 50.91 62.80 0.00 -
DY 6.29 8.39 6.03 0.21 0.25 0.00 0.00 -
P/NAPS 5.68 5.96 4.04 0.77 0.74 0.52 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