[UCHITEC] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 9.37%
YoY- -8.4%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 96,814 99,364 97,076 92,295 87,900 79,974 88,116 6.47%
PBT 43,709 47,186 47,268 46,259 42,036 39,292 44,856 -1.71%
Tax -12,077 -13,210 -13,440 -1,428 -1,045 -1,014 -1,116 388.54%
NP 31,632 33,976 33,828 44,831 40,990 38,278 43,740 -19.41%
-
NP to SH 31,632 33,976 33,828 44,831 40,990 38,278 43,740 -19.41%
-
Tax Rate 27.63% 28.00% 28.43% 3.09% 2.49% 2.58% 2.49% -
Total Cost 65,182 65,388 63,248 47,464 46,909 41,696 44,376 29.18%
-
Net Worth 188,461 180,959 195,729 188,489 192,143 181,044 199,489 -3.71%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 19,708 - - 44,350 24,633 - - -
Div Payout % 62.31% - - 98.93% 60.10% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 188,461 180,959 195,729 188,489 192,143 181,044 199,489 -3.71%
NOSH 369,532 369,304 369,301 369,587 369,507 369,478 369,425 0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 32.67% 34.19% 34.85% 48.57% 46.63% 47.86% 49.64% -
ROE 16.78% 18.78% 17.28% 23.78% 21.33% 21.14% 21.93% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.20 26.91 26.29 24.97 23.79 21.65 23.85 6.45%
EPS 8.56 9.20 9.16 12.13 11.09 10.36 11.84 -19.43%
DPS 5.33 0.00 0.00 12.00 6.67 0.00 0.00 -
NAPS 0.51 0.49 0.53 0.51 0.52 0.49 0.54 -3.73%
Adjusted Per Share Value based on latest NOSH - 369,763
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.91 21.46 20.96 19.93 18.98 17.27 19.03 6.47%
EPS 6.83 7.34 7.30 9.68 8.85 8.27 9.45 -19.44%
DPS 4.26 0.00 0.00 9.58 5.32 0.00 0.00 -
NAPS 0.407 0.3908 0.4227 0.407 0.4149 0.3909 0.4308 -3.71%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.47 1.28 1.20 1.16 1.18 1.19 1.21 -
P/RPS 5.61 4.76 4.57 4.65 4.96 5.50 5.07 6.97%
P/EPS 17.17 13.91 13.10 9.56 10.64 11.49 10.22 41.27%
EY 5.82 7.19 7.63 10.46 9.40 8.71 9.79 -29.27%
DY 3.63 0.00 0.00 10.34 5.65 0.00 0.00 -
P/NAPS 2.88 2.61 2.26 2.27 2.27 2.43 2.24 18.22%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 23/08/13 27/05/13 28/02/13 22/11/12 27/08/12 23/05/12 -
Price 1.51 1.45 1.33 1.18 1.13 1.18 1.23 -
P/RPS 5.76 5.39 5.06 4.73 4.75 5.45 5.16 7.60%
P/EPS 17.64 15.76 14.52 9.73 10.19 11.39 10.39 42.27%
EY 5.67 6.34 6.89 10.28 9.82 8.78 9.63 -29.72%
DY 3.53 0.00 0.00 10.17 5.90 0.00 0.00 -
P/NAPS 2.96 2.96 2.51 2.31 2.17 2.41 2.28 18.98%

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