[UCHITEC] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -6.9%
YoY- -22.83%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 92,476 92,224 93,961 96,814 99,364 97,076 92,295 0.13%
PBT 42,444 41,716 41,764 43,709 47,186 47,268 46,259 -5.59%
Tax -1,216 -1,084 -2,690 -12,077 -13,210 -13,440 -1,428 -10.18%
NP 41,228 40,632 39,074 31,632 33,976 33,828 44,831 -5.44%
-
NP to SH 41,228 40,632 39,074 31,632 33,976 33,828 44,831 -5.44%
-
Tax Rate 2.86% 2.60% 6.44% 27.63% 28.00% 28.43% 3.09% -
Total Cost 51,248 51,592 54,887 65,182 65,388 63,248 47,464 5.26%
-
Net Worth 189,085 200,194 192,227 188,461 180,959 195,729 188,489 0.21%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 36,966 19,708 - - 44,350 -
Div Payout % - - 94.61% 62.31% - - 98.93% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 189,085 200,194 192,227 188,461 180,959 195,729 188,489 0.21%
NOSH 370,755 370,729 369,668 369,532 369,304 369,301 369,587 0.21%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 44.58% 44.06% 41.59% 32.67% 34.19% 34.85% 48.57% -
ROE 21.80% 20.30% 20.33% 16.78% 18.78% 17.28% 23.78% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.94 24.88 25.42 26.20 26.91 26.29 24.97 -0.08%
EPS 11.12 10.96 10.57 8.56 9.20 9.16 12.13 -5.64%
DPS 0.00 0.00 10.00 5.33 0.00 0.00 12.00 -
NAPS 0.51 0.54 0.52 0.51 0.49 0.53 0.51 0.00%
Adjusted Per Share Value based on latest NOSH - 370,109
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.96 19.91 20.28 20.90 21.45 20.95 19.92 0.13%
EPS 8.90 8.77 8.43 6.83 7.33 7.30 9.68 -5.46%
DPS 0.00 0.00 7.98 4.25 0.00 0.00 9.57 -
NAPS 0.4081 0.4321 0.4149 0.4068 0.3906 0.4225 0.4069 0.19%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.39 1.38 1.37 1.47 1.28 1.20 1.16 -
P/RPS 5.57 5.55 5.39 5.61 4.76 4.57 4.65 12.82%
P/EPS 12.50 12.59 12.96 17.17 13.91 13.10 9.56 19.63%
EY 8.00 7.94 7.72 5.82 7.19 7.63 10.46 -16.40%
DY 0.00 0.00 7.30 3.63 0.00 0.00 10.34 -
P/NAPS 2.73 2.56 2.63 2.88 2.61 2.26 2.27 13.12%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 22/05/14 26/02/14 19/11/13 23/08/13 27/05/13 28/02/13 -
Price 1.43 1.43 1.32 1.51 1.45 1.33 1.18 -
P/RPS 5.73 5.75 5.19 5.76 5.39 5.06 4.73 13.67%
P/EPS 12.86 13.05 12.49 17.64 15.76 14.52 9.73 20.49%
EY 7.78 7.66 8.01 5.67 6.34 6.89 10.28 -16.99%
DY 0.00 0.00 7.58 3.53 0.00 0.00 10.17 -
P/NAPS 2.80 2.65 2.54 2.96 2.96 2.51 2.31 13.72%

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