[UCHITEC] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -1.01%
YoY- 8.34%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 115,488 122,420 112,612 109,616 105,620 102,504 95,459 13.55%
PBT 52,010 54,976 50,382 45,886 46,158 42,240 41,320 16.59%
Tax -1,402 -1,316 -1,084 -1,277 -1,092 -1,220 -1,211 10.26%
NP 50,608 53,660 49,298 44,609 45,066 41,020 40,109 16.78%
-
NP to SH 50,608 53,660 49,298 44,609 45,066 41,020 40,109 16.78%
-
Tax Rate 2.70% 2.39% 2.15% 2.78% 2.37% 2.89% 2.93% -
Total Cost 64,880 68,760 63,314 65,006 60,554 61,484 55,350 11.18%
-
Net Worth 216,778 240,384 224,254 226,827 209,609 208,829 192,938 8.08%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 788 - 41,810 25,203 - - 37,103 -92.34%
Div Payout % 1.56% - 84.81% 56.50% - - 92.51% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 216,778 240,384 224,254 226,827 209,609 208,829 192,938 8.08%
NOSH 394,143 387,716 380,092 378,045 374,302 372,909 371,036 4.11%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 43.82% 43.83% 43.78% 40.70% 42.67% 40.02% 42.02% -
ROE 23.35% 22.32% 21.98% 19.67% 21.50% 19.64% 20.79% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 29.30 31.57 29.63 29.00 28.22 27.49 25.73 9.05%
EPS 12.84 13.84 12.97 11.80 12.04 11.00 10.81 12.16%
DPS 0.20 0.00 11.00 6.67 0.00 0.00 10.00 -92.64%
NAPS 0.55 0.62 0.59 0.60 0.56 0.56 0.52 3.81%
Adjusted Per Share Value based on latest NOSH - 377,993
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.94 26.44 24.32 23.67 22.81 22.13 20.61 13.56%
EPS 10.93 11.59 10.65 9.63 9.73 8.86 8.66 16.80%
DPS 0.17 0.00 9.03 5.44 0.00 0.00 8.01 -92.35%
NAPS 0.4681 0.5191 0.4843 0.4898 0.4526 0.4509 0.4166 8.08%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.53 1.67 1.74 1.59 1.58 1.51 1.43 -
P/RPS 5.22 5.29 5.87 5.48 5.60 5.49 5.56 -4.12%
P/EPS 11.92 12.07 13.42 13.47 13.12 13.73 13.23 -6.72%
EY 8.39 8.29 7.45 7.42 7.62 7.28 7.56 7.19%
DY 0.13 0.00 6.32 4.19 0.00 0.00 6.99 -92.99%
P/NAPS 2.78 2.69 2.95 2.65 2.82 2.70 2.75 0.72%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 17/05/16 24/02/16 20/11/15 20/08/15 20/05/15 26/02/15 -
Price 1.66 1.70 1.63 1.77 1.46 1.59 1.53 -
P/RPS 5.67 5.38 5.50 6.10 5.17 5.78 5.95 -3.16%
P/EPS 12.93 12.28 12.57 15.00 12.13 14.45 14.15 -5.83%
EY 7.73 8.14 7.96 6.67 8.25 6.92 7.07 6.13%
DY 0.12 0.00 6.75 3.77 0.00 0.00 6.54 -93.06%
P/NAPS 3.02 2.74 2.76 2.95 2.61 2.84 2.94 1.80%

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