[UCHITEC] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
17-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 8.85%
YoY- 30.81%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 120,897 118,978 115,488 122,420 112,612 109,616 105,620 9.37%
PBT 57,087 59,030 52,010 54,976 50,382 45,886 46,158 15.14%
Tax -1,579 -1,477 -1,402 -1,316 -1,084 -1,277 -1,092 27.72%
NP 55,508 57,553 50,608 53,660 49,298 44,609 45,066 14.83%
-
NP to SH 55,508 57,553 50,608 53,660 49,298 44,609 45,066 14.83%
-
Tax Rate 2.77% 2.50% 2.70% 2.39% 2.15% 2.78% 2.37% -
Total Cost 65,389 61,425 64,880 68,760 63,314 65,006 60,554 5.23%
-
Net Worth 240,862 240,787 216,778 240,384 224,254 226,827 209,609 9.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 53,986 27,207 788 - 41,810 25,203 - -
Div Payout % 97.26% 47.27% 1.56% - 84.81% 56.50% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 240,862 240,787 216,778 240,384 224,254 226,827 209,609 9.66%
NOSH 443,695 443,695 394,143 387,716 380,092 378,045 374,302 11.94%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 45.91% 48.37% 43.82% 43.83% 43.78% 40.70% 42.67% -
ROE 23.05% 23.90% 23.35% 22.32% 21.98% 19.67% 21.50% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 29.11 29.15 29.30 31.57 29.63 29.00 28.22 2.08%
EPS 13.37 14.11 12.84 13.84 12.97 11.80 12.04 7.20%
DPS 13.00 6.67 0.20 0.00 11.00 6.67 0.00 -
NAPS 0.58 0.59 0.55 0.62 0.59 0.60 0.56 2.35%
Adjusted Per Share Value based on latest NOSH - 387,716
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.11 25.69 24.94 26.44 24.32 23.67 22.81 9.38%
EPS 11.99 12.43 10.93 11.59 10.65 9.63 9.73 14.86%
DPS 11.66 5.88 0.17 0.00 9.03 5.44 0.00 -
NAPS 0.5201 0.52 0.4681 0.5191 0.4843 0.4898 0.4526 9.66%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.78 1.67 1.53 1.67 1.74 1.59 1.58 -
P/RPS 6.11 5.73 5.22 5.29 5.87 5.48 5.60 5.95%
P/EPS 13.32 11.84 11.92 12.07 13.42 13.47 13.12 1.00%
EY 7.51 8.44 8.39 8.29 7.45 7.42 7.62 -0.96%
DY 7.30 3.99 0.13 0.00 6.32 4.19 0.00 -
P/NAPS 3.07 2.83 2.78 2.69 2.95 2.65 2.82 5.79%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 25/11/16 24/08/16 17/05/16 24/02/16 20/11/15 20/08/15 -
Price 1.80 1.80 1.66 1.70 1.63 1.77 1.46 -
P/RPS 6.18 6.17 5.67 5.38 5.50 6.10 5.17 12.57%
P/EPS 13.47 12.76 12.93 12.28 12.57 15.00 12.13 7.20%
EY 7.43 7.83 7.73 8.14 7.96 6.67 8.25 -6.71%
DY 7.22 3.70 0.12 0.00 6.75 3.77 0.00 -
P/NAPS 3.10 3.05 3.02 2.74 2.76 2.95 2.61 12.09%

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