[UCHITEC] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 10.51%
YoY- 22.91%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 118,978 115,488 122,420 112,612 109,616 105,620 102,504 10.41%
PBT 59,030 52,010 54,976 50,382 45,886 46,158 42,240 24.92%
Tax -1,477 -1,402 -1,316 -1,084 -1,277 -1,092 -1,220 13.55%
NP 57,553 50,608 53,660 49,298 44,609 45,066 41,020 25.25%
-
NP to SH 57,553 50,608 53,660 49,298 44,609 45,066 41,020 25.25%
-
Tax Rate 2.50% 2.70% 2.39% 2.15% 2.78% 2.37% 2.89% -
Total Cost 61,425 64,880 68,760 63,314 65,006 60,554 61,484 -0.06%
-
Net Worth 240,787 216,778 240,384 224,254 226,827 209,609 208,829 9.92%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 27,207 788 - 41,810 25,203 - - -
Div Payout % 47.27% 1.56% - 84.81% 56.50% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 240,787 216,778 240,384 224,254 226,827 209,609 208,829 9.92%
NOSH 443,695 394,143 387,716 380,092 378,045 374,302 372,909 12.24%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 48.37% 43.82% 43.83% 43.78% 40.70% 42.67% 40.02% -
ROE 23.90% 23.35% 22.32% 21.98% 19.67% 21.50% 19.64% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.15 29.30 31.57 29.63 29.00 28.22 27.49 3.97%
EPS 14.11 12.84 13.84 12.97 11.80 12.04 11.00 18.00%
DPS 6.67 0.20 0.00 11.00 6.67 0.00 0.00 -
NAPS 0.59 0.55 0.62 0.59 0.60 0.56 0.56 3.53%
Adjusted Per Share Value based on latest NOSH - 379,880
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 25.69 24.94 26.44 24.32 23.67 22.81 22.13 10.42%
EPS 12.43 10.93 11.59 10.65 9.63 9.73 8.86 25.24%
DPS 5.88 0.17 0.00 9.03 5.44 0.00 0.00 -
NAPS 0.52 0.4681 0.5191 0.4843 0.4898 0.4526 0.4509 9.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.67 1.53 1.67 1.74 1.59 1.58 1.51 -
P/RPS 5.73 5.22 5.29 5.87 5.48 5.60 5.49 2.88%
P/EPS 11.84 11.92 12.07 13.42 13.47 13.12 13.73 -9.37%
EY 8.44 8.39 8.29 7.45 7.42 7.62 7.28 10.32%
DY 3.99 0.13 0.00 6.32 4.19 0.00 0.00 -
P/NAPS 2.83 2.78 2.69 2.95 2.65 2.82 2.70 3.17%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 24/08/16 17/05/16 24/02/16 20/11/15 20/08/15 20/05/15 -
Price 1.80 1.66 1.70 1.63 1.77 1.46 1.59 -
P/RPS 6.17 5.67 5.38 5.50 6.10 5.17 5.78 4.43%
P/EPS 12.76 12.93 12.28 12.57 15.00 12.13 14.45 -7.93%
EY 7.83 7.73 8.14 7.96 6.67 8.25 6.92 8.56%
DY 3.70 0.12 0.00 6.75 3.77 0.00 0.00 -
P/NAPS 3.05 3.02 2.74 2.76 2.95 2.61 2.84 4.85%

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