[UCHITEC] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -24.54%
YoY- -22.66%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 93,961 96,814 99,364 97,076 92,295 87,900 79,974 11.31%
PBT 41,764 43,709 47,186 47,268 46,259 42,036 39,292 4.13%
Tax -2,690 -12,077 -13,210 -13,440 -1,428 -1,045 -1,014 91.29%
NP 39,074 31,632 33,976 33,828 44,831 40,990 38,278 1.37%
-
NP to SH 39,074 31,632 33,976 33,828 44,831 40,990 38,278 1.37%
-
Tax Rate 6.44% 27.63% 28.00% 28.43% 3.09% 2.49% 2.58% -
Total Cost 54,887 65,182 65,388 63,248 47,464 46,909 41,696 20.05%
-
Net Worth 192,227 188,461 180,959 195,729 188,489 192,143 181,044 4.06%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 36,966 19,708 - - 44,350 24,633 - -
Div Payout % 94.61% 62.31% - - 98.93% 60.10% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 192,227 188,461 180,959 195,729 188,489 192,143 181,044 4.06%
NOSH 369,668 369,532 369,304 369,301 369,587 369,507 369,478 0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 41.59% 32.67% 34.19% 34.85% 48.57% 46.63% 47.86% -
ROE 20.33% 16.78% 18.78% 17.28% 23.78% 21.33% 21.14% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 25.42 26.20 26.91 26.29 24.97 23.79 21.65 11.26%
EPS 10.57 8.56 9.20 9.16 12.13 11.09 10.36 1.34%
DPS 10.00 5.33 0.00 0.00 12.00 6.67 0.00 -
NAPS 0.52 0.51 0.49 0.53 0.51 0.52 0.49 4.02%
Adjusted Per Share Value based on latest NOSH - 369,301
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.29 20.91 21.46 20.96 19.93 18.98 17.27 11.30%
EPS 8.44 6.83 7.34 7.30 9.68 8.85 8.27 1.36%
DPS 7.98 4.26 0.00 0.00 9.58 5.32 0.00 -
NAPS 0.4151 0.407 0.3908 0.4227 0.407 0.4149 0.3909 4.07%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.37 1.47 1.28 1.20 1.16 1.18 1.19 -
P/RPS 5.39 5.61 4.76 4.57 4.65 4.96 5.50 -1.33%
P/EPS 12.96 17.17 13.91 13.10 9.56 10.64 11.49 8.33%
EY 7.72 5.82 7.19 7.63 10.46 9.40 8.71 -7.70%
DY 7.30 3.63 0.00 0.00 10.34 5.65 0.00 -
P/NAPS 2.63 2.88 2.61 2.26 2.27 2.27 2.43 5.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 19/11/13 23/08/13 27/05/13 28/02/13 22/11/12 27/08/12 -
Price 1.32 1.51 1.45 1.33 1.18 1.13 1.18 -
P/RPS 5.19 5.76 5.39 5.06 4.73 4.75 5.45 -3.19%
P/EPS 12.49 17.64 15.76 14.52 9.73 10.19 11.39 6.32%
EY 8.01 5.67 6.34 6.89 10.28 9.82 8.78 -5.91%
DY 7.58 3.53 0.00 0.00 10.17 5.90 0.00 -
P/NAPS 2.54 2.96 2.96 2.51 2.31 2.17 2.41 3.55%

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