[UCHITEC] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -74.0%
YoY- 20.11%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 95,459 71,031 46,238 23,056 93,961 72,611 49,682 54.36%
PBT 41,320 31,880 21,222 10,429 41,764 32,782 23,593 45.14%
Tax -1,211 -998 -608 -271 -2,690 -9,058 -6,605 -67.62%
NP 40,109 30,882 20,614 10,158 39,074 23,724 16,988 77.03%
-
NP to SH 40,109 30,882 20,614 10,158 39,074 23,724 16,988 77.03%
-
Tax Rate 2.93% 3.13% 2.86% 2.60% 6.44% 27.63% 28.00% -
Total Cost 55,350 40,149 25,624 12,898 54,887 48,887 32,694 41.91%
-
Net Worth 192,938 200,436 189,085 200,194 192,227 188,461 180,959 4.35%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 37,103 18,558 - - 36,966 14,781 - -
Div Payout % 92.51% 60.10% - - 94.61% 62.31% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 192,938 200,436 189,085 200,194 192,227 188,461 180,959 4.35%
NOSH 371,036 371,177 370,755 370,729 369,668 369,532 369,304 0.31%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 42.02% 43.48% 44.58% 44.06% 41.59% 32.67% 34.19% -
ROE 20.79% 15.41% 10.90% 5.07% 20.33% 12.59% 9.39% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.73 19.14 12.47 6.22 25.42 19.65 13.45 53.92%
EPS 10.81 8.32 5.56 2.74 10.57 6.42 4.60 76.48%
DPS 10.00 5.00 0.00 0.00 10.00 4.00 0.00 -
NAPS 0.52 0.54 0.51 0.54 0.52 0.51 0.49 4.02%
Adjusted Per Share Value based on latest NOSH - 370,729
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 20.61 15.34 9.98 4.98 20.29 15.68 10.73 54.33%
EPS 8.66 6.67 4.45 2.19 8.44 5.12 3.67 76.96%
DPS 8.01 4.01 0.00 0.00 7.98 3.19 0.00 -
NAPS 0.4166 0.4328 0.4083 0.4323 0.4151 0.4069 0.3907 4.35%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.43 1.40 1.39 1.38 1.37 1.47 1.28 -
P/RPS 5.56 7.32 11.15 22.19 5.39 7.48 9.51 -30.01%
P/EPS 13.23 16.83 25.00 50.36 12.96 22.90 27.83 -39.00%
EY 7.56 5.94 4.00 1.99 7.72 4.37 3.59 64.06%
DY 6.99 3.57 0.00 0.00 7.30 2.72 0.00 -
P/NAPS 2.75 2.59 2.73 2.56 2.63 2.88 2.61 3.53%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 24/11/14 19/08/14 22/05/14 26/02/14 19/11/13 23/08/13 -
Price 1.53 1.41 1.43 1.43 1.32 1.51 1.45 -
P/RPS 5.95 7.37 11.47 22.99 5.19 7.68 10.78 -32.63%
P/EPS 14.15 16.95 25.72 52.19 12.49 23.52 31.52 -41.28%
EY 7.07 5.90 3.89 1.92 8.01 4.25 3.17 70.45%
DY 6.54 3.55 0.00 0.00 7.58 2.65 0.00 -
P/NAPS 2.94 2.61 2.80 2.65 2.54 2.96 2.96 -0.44%

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