[UCHITEC] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -2.59%
YoY- 2.65%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 109,616 105,620 102,504 95,459 94,708 92,476 92,224 12.19%
PBT 45,886 46,158 42,240 41,320 42,506 42,444 41,716 6.55%
Tax -1,277 -1,092 -1,220 -1,211 -1,330 -1,216 -1,084 11.53%
NP 44,609 45,066 41,020 40,109 41,176 41,228 40,632 6.41%
-
NP to SH 44,609 45,066 41,020 40,109 41,176 41,228 40,632 6.41%
-
Tax Rate 2.78% 2.37% 2.89% 2.93% 3.13% 2.86% 2.60% -
Total Cost 65,006 60,554 61,484 55,350 53,532 51,248 51,592 16.64%
-
Net Worth 226,827 209,609 208,829 192,938 200,436 189,085 200,194 8.67%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 25,203 - - 37,103 24,745 - - -
Div Payout % 56.50% - - 92.51% 60.10% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 226,827 209,609 208,829 192,938 200,436 189,085 200,194 8.67%
NOSH 378,045 374,302 372,909 371,036 371,177 370,755 370,729 1.31%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 40.70% 42.67% 40.02% 42.02% 43.48% 44.58% 44.06% -
ROE 19.67% 21.50% 19.64% 20.79% 20.54% 21.80% 20.30% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 29.00 28.22 27.49 25.73 25.52 24.94 24.88 10.74%
EPS 11.80 12.04 11.00 10.81 11.09 11.12 10.96 5.04%
DPS 6.67 0.00 0.00 10.00 6.67 0.00 0.00 -
NAPS 0.60 0.56 0.56 0.52 0.54 0.51 0.54 7.26%
Adjusted Per Share Value based on latest NOSH - 370,562
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.66 22.80 22.13 20.61 20.44 19.96 19.91 12.18%
EPS 9.63 9.73 8.85 8.66 8.89 8.90 8.77 6.42%
DPS 5.44 0.00 0.00 8.01 5.34 0.00 0.00 -
NAPS 0.4896 0.4524 0.4508 0.4165 0.4326 0.4081 0.4321 8.67%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.59 1.58 1.51 1.43 1.40 1.39 1.38 -
P/RPS 5.48 5.60 5.49 5.56 5.49 5.57 5.55 -0.84%
P/EPS 13.47 13.12 13.73 13.23 12.62 12.50 12.59 4.60%
EY 7.42 7.62 7.28 7.56 7.92 8.00 7.94 -4.41%
DY 4.19 0.00 0.00 6.99 4.76 0.00 0.00 -
P/NAPS 2.65 2.82 2.70 2.75 2.59 2.73 2.56 2.32%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 20/08/15 20/05/15 26/02/15 24/11/14 19/08/14 22/05/14 -
Price 1.77 1.46 1.59 1.53 1.41 1.43 1.43 -
P/RPS 6.10 5.17 5.78 5.95 5.53 5.73 5.75 4.01%
P/EPS 15.00 12.13 14.45 14.15 12.71 12.86 13.05 9.71%
EY 6.67 8.25 6.92 7.07 7.87 7.78 7.66 -8.80%
DY 3.77 0.00 0.00 6.54 4.73 0.00 0.00 -
P/NAPS 2.95 2.61 2.84 2.94 2.61 2.80 2.65 7.40%

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