[UCHITEC] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 49.81%
YoY- 30.17%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 52,810 25,626 95,459 71,031 46,238 23,056 93,961 -31.96%
PBT 23,079 10,560 41,320 31,880 21,222 10,429 41,764 -32.73%
Tax -546 -305 -1,211 -998 -608 -271 -2,690 -65.56%
NP 22,533 10,255 40,109 30,882 20,614 10,158 39,074 -30.78%
-
NP to SH 22,533 10,255 40,109 30,882 20,614 10,158 39,074 -30.78%
-
Tax Rate 2.37% 2.89% 2.93% 3.13% 2.86% 2.60% 6.44% -
Total Cost 30,277 15,371 55,350 40,149 25,624 12,898 54,887 -32.81%
-
Net Worth 209,609 208,829 192,938 200,436 189,085 200,194 192,227 5.95%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 37,103 18,558 - - 36,966 -
Div Payout % - - 92.51% 60.10% - - 94.61% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 209,609 208,829 192,938 200,436 189,085 200,194 192,227 5.95%
NOSH 374,302 372,909 371,036 371,177 370,755 370,729 369,668 0.83%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 42.67% 40.02% 42.02% 43.48% 44.58% 44.06% 41.59% -
ROE 10.75% 4.91% 20.79% 15.41% 10.90% 5.07% 20.33% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.11 6.87 25.73 19.14 12.47 6.22 25.42 -32.53%
EPS 6.02 2.75 10.81 8.32 5.56 2.74 10.57 -31.36%
DPS 0.00 0.00 10.00 5.00 0.00 0.00 10.00 -
NAPS 0.56 0.56 0.52 0.54 0.51 0.54 0.52 5.07%
Adjusted Per Share Value based on latest NOSH - 370,685
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.40 5.53 20.61 15.33 9.98 4.98 20.28 -31.95%
EPS 4.86 2.21 8.66 6.67 4.45 2.19 8.43 -30.80%
DPS 0.00 0.00 8.01 4.01 0.00 0.00 7.98 -
NAPS 0.4524 0.4508 0.4165 0.4326 0.4081 0.4321 0.4149 5.95%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.58 1.51 1.43 1.40 1.39 1.38 1.37 -
P/RPS 11.20 21.97 5.56 7.32 11.15 22.19 5.39 63.05%
P/EPS 26.25 54.91 13.23 16.83 25.00 50.36 12.96 60.29%
EY 3.81 1.82 7.56 5.94 4.00 1.99 7.72 -37.62%
DY 0.00 0.00 6.99 3.57 0.00 0.00 7.30 -
P/NAPS 2.82 2.70 2.75 2.59 2.73 2.56 2.63 4.77%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 20/05/15 26/02/15 24/11/14 19/08/14 22/05/14 26/02/14 -
Price 1.46 1.59 1.53 1.41 1.43 1.43 1.32 -
P/RPS 10.35 23.14 5.95 7.37 11.47 22.99 5.19 58.63%
P/EPS 24.25 57.82 14.15 16.95 25.72 52.19 12.49 55.82%
EY 4.12 1.73 7.07 5.90 3.89 1.92 8.01 -35.88%
DY 0.00 0.00 6.54 3.55 0.00 0.00 7.58 -
P/NAPS 2.61 2.84 2.94 2.61 2.80 2.65 2.54 1.83%

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