[UCHITEC] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 100.88%
YoY- -11.24%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 23,056 93,961 72,611 49,682 24,269 92,295 65,925 -50.39%
PBT 10,429 41,764 32,782 23,593 11,817 46,259 31,527 -52.20%
Tax -271 -2,690 -9,058 -6,605 -3,360 -1,428 -784 -50.77%
NP 10,158 39,074 23,724 16,988 8,457 44,831 30,743 -52.23%
-
NP to SH 10,158 39,074 23,724 16,988 8,457 44,831 30,743 -52.23%
-
Tax Rate 2.60% 6.44% 27.63% 28.00% 28.43% 3.09% 2.49% -
Total Cost 12,898 54,887 48,887 32,694 15,812 47,464 35,182 -48.80%
-
Net Worth 200,194 192,227 188,461 180,959 195,729 188,489 192,143 2.77%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 36,966 14,781 - - 44,350 18,475 -
Div Payout % - 94.61% 62.31% - - 98.93% 60.10% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 200,194 192,227 188,461 180,959 195,729 188,489 192,143 2.77%
NOSH 370,729 369,668 369,532 369,304 369,301 369,587 369,507 0.22%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 44.06% 41.59% 32.67% 34.19% 34.85% 48.57% 46.63% -
ROE 5.07% 20.33% 12.59% 9.39% 4.32% 23.78% 16.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.22 25.42 19.65 13.45 6.57 24.97 17.84 -50.49%
EPS 2.74 10.57 6.42 4.60 2.29 12.13 8.32 -52.34%
DPS 0.00 10.00 4.00 0.00 0.00 12.00 5.00 -
NAPS 0.54 0.52 0.51 0.49 0.53 0.51 0.52 2.55%
Adjusted Per Share Value based on latest NOSH - 369,307
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.98 20.28 15.67 10.72 5.24 19.92 14.23 -50.37%
EPS 2.19 8.43 5.12 3.67 1.83 9.68 6.64 -52.29%
DPS 0.00 7.98 3.19 0.00 0.00 9.57 3.99 -
NAPS 0.4321 0.4149 0.4068 0.3906 0.4225 0.4069 0.4147 2.78%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.38 1.37 1.47 1.28 1.20 1.16 1.18 -
P/RPS 22.19 5.39 7.48 9.51 18.26 4.65 6.61 124.36%
P/EPS 50.36 12.96 22.90 27.83 52.40 9.56 14.18 132.95%
EY 1.99 7.72 4.37 3.59 1.91 10.46 7.05 -57.00%
DY 0.00 7.30 2.72 0.00 0.00 10.34 4.24 -
P/NAPS 2.56 2.63 2.88 2.61 2.26 2.27 2.27 8.35%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 26/02/14 19/11/13 23/08/13 27/05/13 28/02/13 22/11/12 -
Price 1.43 1.32 1.51 1.45 1.33 1.18 1.13 -
P/RPS 22.99 5.19 7.68 10.78 20.24 4.73 6.33 136.46%
P/EPS 52.19 12.49 23.52 31.52 58.08 9.73 13.58 145.55%
EY 1.92 8.01 4.25 3.17 1.72 10.28 7.36 -59.20%
DY 0.00 7.58 2.65 0.00 0.00 10.17 4.42 -
P/NAPS 2.65 2.54 2.96 2.96 2.51 2.31 2.17 14.26%

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