[UCHITEC] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 64.7%
YoY- -12.84%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 71,031 46,238 23,056 93,961 72,611 49,682 24,269 104.47%
PBT 31,880 21,222 10,429 41,764 32,782 23,593 11,817 93.67%
Tax -998 -608 -271 -2,690 -9,058 -6,605 -3,360 -55.44%
NP 30,882 20,614 10,158 39,074 23,724 16,988 8,457 136.94%
-
NP to SH 30,882 20,614 10,158 39,074 23,724 16,988 8,457 136.94%
-
Tax Rate 3.13% 2.86% 2.60% 6.44% 27.63% 28.00% 28.43% -
Total Cost 40,149 25,624 12,898 54,887 48,887 32,694 15,812 86.01%
-
Net Worth 200,436 189,085 200,194 192,227 188,461 180,959 195,729 1.59%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 18,558 - - 36,966 14,781 - - -
Div Payout % 60.10% - - 94.61% 62.31% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 200,436 189,085 200,194 192,227 188,461 180,959 195,729 1.59%
NOSH 371,177 370,755 370,729 369,668 369,532 369,304 369,301 0.33%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 43.48% 44.58% 44.06% 41.59% 32.67% 34.19% 34.85% -
ROE 15.41% 10.90% 5.07% 20.33% 12.59% 9.39% 4.32% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.14 12.47 6.22 25.42 19.65 13.45 6.57 103.84%
EPS 8.32 5.56 2.74 10.57 6.42 4.60 2.29 136.14%
DPS 5.00 0.00 0.00 10.00 4.00 0.00 0.00 -
NAPS 0.54 0.51 0.54 0.52 0.51 0.49 0.53 1.25%
Adjusted Per Share Value based on latest NOSH - 369,879
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 15.33 9.98 4.98 20.28 15.67 10.72 5.24 104.42%
EPS 6.67 4.45 2.19 8.43 5.12 3.67 1.83 136.65%
DPS 4.01 0.00 0.00 7.98 3.19 0.00 0.00 -
NAPS 0.4326 0.4081 0.4321 0.4149 0.4068 0.3906 0.4225 1.58%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.40 1.39 1.38 1.37 1.47 1.28 1.20 -
P/RPS 7.32 11.15 22.19 5.39 7.48 9.51 18.26 -45.60%
P/EPS 16.83 25.00 50.36 12.96 22.90 27.83 52.40 -53.06%
EY 5.94 4.00 1.99 7.72 4.37 3.59 1.91 112.91%
DY 3.57 0.00 0.00 7.30 2.72 0.00 0.00 -
P/NAPS 2.59 2.73 2.56 2.63 2.88 2.61 2.26 9.50%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 19/08/14 22/05/14 26/02/14 19/11/13 23/08/13 27/05/13 -
Price 1.41 1.43 1.43 1.32 1.51 1.45 1.33 -
P/RPS 7.37 11.47 22.99 5.19 7.68 10.78 20.24 -48.97%
P/EPS 16.95 25.72 52.19 12.49 23.52 31.52 58.08 -55.96%
EY 5.90 3.89 1.92 8.01 4.25 3.17 1.72 127.27%
DY 3.55 0.00 0.00 7.58 2.65 0.00 0.00 -
P/NAPS 2.61 2.80 2.65 2.54 2.96 2.96 2.51 2.63%

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