[UCHITEC] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 13.72%
YoY- 29.02%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 127,828 129,832 120,897 118,978 115,488 122,420 112,612 8.82%
PBT 62,630 58,504 57,087 59,030 52,010 54,976 50,382 15.62%
Tax -1,492 -1,520 -1,579 -1,477 -1,402 -1,316 -1,084 23.75%
NP 61,138 56,984 55,508 57,553 50,608 53,660 49,298 15.44%
-
NP to SH 61,138 56,984 55,508 57,553 50,608 53,660 49,298 15.44%
-
Tax Rate 2.38% 2.60% 2.77% 2.50% 2.70% 2.39% 2.15% -
Total Cost 66,690 72,848 65,389 61,425 64,880 68,760 63,314 3.52%
-
Net Worth 248,934 266,341 240,862 240,787 216,778 240,384 224,254 7.21%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 53,986 27,207 788 - 41,810 -
Div Payout % - - 97.26% 47.27% 1.56% - 84.81% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 248,934 266,341 240,862 240,787 216,778 240,384 224,254 7.21%
NOSH 445,083 443,695 443,695 443,695 394,143 387,716 380,092 11.10%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 47.83% 43.89% 45.91% 48.37% 43.82% 43.83% 43.78% -
ROE 24.56% 21.40% 23.05% 23.90% 23.35% 22.32% 21.98% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 29.27 29.74 29.11 29.15 29.30 31.57 29.63 -0.81%
EPS 14.00 13.04 13.37 14.11 12.84 13.84 12.97 5.23%
DPS 0.00 0.00 13.00 6.67 0.20 0.00 11.00 -
NAPS 0.57 0.61 0.58 0.59 0.55 0.62 0.59 -2.27%
Adjusted Per Share Value based on latest NOSH - 443,695
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 27.60 28.04 26.11 25.69 24.94 26.44 24.32 8.80%
EPS 13.20 12.31 11.99 12.43 10.93 11.59 10.65 15.40%
DPS 0.00 0.00 11.66 5.88 0.17 0.00 9.03 -
NAPS 0.5375 0.5751 0.5201 0.52 0.4681 0.5191 0.4843 7.20%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.85 1.79 1.78 1.67 1.53 1.67 1.74 -
P/RPS 6.32 6.02 6.11 5.73 5.22 5.29 5.87 5.05%
P/EPS 13.22 13.72 13.32 11.84 11.92 12.07 13.42 -0.99%
EY 7.57 7.29 7.51 8.44 8.39 8.29 7.45 1.07%
DY 0.00 0.00 7.30 3.99 0.13 0.00 6.32 -
P/NAPS 3.25 2.93 3.07 2.83 2.78 2.69 2.95 6.67%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 22/05/17 24/02/17 25/11/16 24/08/16 17/05/16 24/02/16 -
Price 2.10 1.88 1.80 1.80 1.66 1.70 1.63 -
P/RPS 7.17 6.32 6.18 6.17 5.67 5.38 5.50 19.35%
P/EPS 15.00 14.41 13.47 12.76 12.93 12.28 12.57 12.51%
EY 6.67 6.94 7.43 7.83 7.73 8.14 7.96 -11.12%
DY 0.00 0.00 7.22 3.70 0.12 0.00 6.75 -
P/NAPS 3.68 3.08 3.10 3.05 3.02 2.74 2.76 21.16%

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