[UCHITEC] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -74.43%
YoY- 0.95%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 112,612 82,212 52,810 25,626 95,459 71,031 46,238 80.72%
PBT 50,382 34,415 23,079 10,560 41,320 31,880 21,222 77.68%
Tax -1,084 -958 -546 -305 -1,211 -998 -608 46.87%
NP 49,298 33,457 22,533 10,255 40,109 30,882 20,614 78.54%
-
NP to SH 49,298 33,457 22,533 10,255 40,109 30,882 20,614 78.54%
-
Tax Rate 2.15% 2.78% 2.37% 2.89% 2.93% 3.13% 2.86% -
Total Cost 63,314 48,755 30,277 15,371 55,350 40,149 25,624 82.46%
-
Net Worth 224,254 226,827 209,609 208,829 192,938 200,436 189,085 12.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 41,810 18,902 - - 37,103 18,558 - -
Div Payout % 84.81% 56.50% - - 92.51% 60.10% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 224,254 226,827 209,609 208,829 192,938 200,436 189,085 12.00%
NOSH 380,092 378,045 374,302 372,909 371,036 371,177 370,755 1.66%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 43.78% 40.70% 42.67% 40.02% 42.02% 43.48% 44.58% -
ROE 21.98% 14.75% 10.75% 4.91% 20.79% 15.41% 10.90% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 29.63 21.75 14.11 6.87 25.73 19.14 12.47 77.78%
EPS 12.97 8.85 6.02 2.75 10.81 8.32 5.56 75.61%
DPS 11.00 5.00 0.00 0.00 10.00 5.00 0.00 -
NAPS 0.59 0.60 0.56 0.56 0.52 0.54 0.51 10.17%
Adjusted Per Share Value based on latest NOSH - 372,909
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.32 17.75 11.40 5.53 20.61 15.34 9.98 80.79%
EPS 10.64 7.22 4.87 2.21 8.66 6.67 4.45 78.52%
DPS 9.03 4.08 0.00 0.00 8.01 4.01 0.00 -
NAPS 0.4842 0.4898 0.4526 0.4509 0.4166 0.4328 0.4083 12.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.74 1.59 1.58 1.51 1.43 1.40 1.39 -
P/RPS 5.87 7.31 11.20 21.97 5.56 7.32 11.15 -34.72%
P/EPS 13.42 17.97 26.25 54.91 13.23 16.83 25.00 -33.87%
EY 7.45 5.57 3.81 1.82 7.56 5.94 4.00 51.20%
DY 6.32 3.14 0.00 0.00 6.99 3.57 0.00 -
P/NAPS 2.95 2.65 2.82 2.70 2.75 2.59 2.73 5.28%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 20/11/15 20/08/15 20/05/15 26/02/15 24/11/14 19/08/14 -
Price 1.63 1.77 1.46 1.59 1.53 1.41 1.43 -
P/RPS 5.50 8.14 10.35 23.14 5.95 7.37 11.47 -38.65%
P/EPS 12.57 20.00 24.25 57.82 14.15 16.95 25.72 -37.87%
EY 7.96 5.00 4.12 1.73 7.07 5.90 3.89 60.96%
DY 6.75 2.82 0.00 0.00 6.54 3.55 0.00 -
P/NAPS 2.76 2.95 2.61 2.84 2.94 2.61 2.80 -0.95%

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