[UCHITEC] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 23.53%
YoY- -12.84%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 94,708 92,476 92,224 93,961 96,814 99,364 97,076 -1.63%
PBT 42,506 42,444 41,716 41,764 43,709 47,186 47,268 -6.82%
Tax -1,330 -1,216 -1,084 -2,690 -12,077 -13,210 -13,440 -78.57%
NP 41,176 41,228 40,632 39,074 31,632 33,976 33,828 13.98%
-
NP to SH 41,176 41,228 40,632 39,074 31,632 33,976 33,828 13.98%
-
Tax Rate 3.13% 2.86% 2.60% 6.44% 27.63% 28.00% 28.43% -
Total Cost 53,532 51,248 51,592 54,887 65,182 65,388 63,248 -10.51%
-
Net Worth 200,436 189,085 200,194 192,227 188,461 180,959 195,729 1.59%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 24,745 - - 36,966 19,708 - - -
Div Payout % 60.10% - - 94.61% 62.31% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 200,436 189,085 200,194 192,227 188,461 180,959 195,729 1.59%
NOSH 371,177 370,755 370,729 369,668 369,532 369,304 369,301 0.33%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 43.48% 44.58% 44.06% 41.59% 32.67% 34.19% 34.85% -
ROE 20.54% 21.80% 20.30% 20.33% 16.78% 18.78% 17.28% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.52 24.94 24.88 25.42 26.20 26.91 26.29 -1.96%
EPS 11.09 11.12 10.96 10.57 8.56 9.20 9.16 13.58%
DPS 6.67 0.00 0.00 10.00 5.33 0.00 0.00 -
NAPS 0.54 0.51 0.54 0.52 0.51 0.49 0.53 1.25%
Adjusted Per Share Value based on latest NOSH - 369,879
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 20.44 19.96 19.91 20.28 20.90 21.45 20.95 -1.62%
EPS 8.89 8.90 8.77 8.43 6.83 7.33 7.30 14.02%
DPS 5.34 0.00 0.00 7.98 4.25 0.00 0.00 -
NAPS 0.4326 0.4081 0.4321 0.4149 0.4068 0.3906 0.4225 1.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.40 1.39 1.38 1.37 1.47 1.28 1.20 -
P/RPS 5.49 5.57 5.55 5.39 5.61 4.76 4.57 12.99%
P/EPS 12.62 12.50 12.59 12.96 17.17 13.91 13.10 -2.45%
EY 7.92 8.00 7.94 7.72 5.82 7.19 7.63 2.51%
DY 4.76 0.00 0.00 7.30 3.63 0.00 0.00 -
P/NAPS 2.59 2.73 2.56 2.63 2.88 2.61 2.26 9.50%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 19/08/14 22/05/14 26/02/14 19/11/13 23/08/13 27/05/13 -
Price 1.41 1.43 1.43 1.32 1.51 1.45 1.33 -
P/RPS 5.53 5.73 5.75 5.19 5.76 5.39 5.06 6.09%
P/EPS 12.71 12.86 13.05 12.49 17.64 15.76 14.52 -8.48%
EY 7.87 7.78 7.66 8.01 5.67 6.34 6.89 9.26%
DY 4.73 0.00 0.00 7.58 3.53 0.00 0.00 -
P/NAPS 2.61 2.80 2.65 2.54 2.96 2.96 2.51 2.63%

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