[UCHITEC] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
17-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -72.79%
YoY- 30.81%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 120,897 89,234 57,744 30,605 112,612 82,212 52,810 73.26%
PBT 57,087 44,273 26,005 13,744 50,382 34,415 23,079 82.39%
Tax -1,579 -1,108 -701 -329 -1,084 -958 -546 102.33%
NP 55,508 43,165 25,304 13,415 49,298 33,457 22,533 81.90%
-
NP to SH 55,508 43,165 25,304 13,415 49,298 33,457 22,533 81.90%
-
Tax Rate 2.77% 2.50% 2.70% 2.39% 2.15% 2.78% 2.37% -
Total Cost 65,389 46,069 32,440 17,190 63,314 48,755 30,277 66.69%
-
Net Worth 240,862 240,787 216,778 240,384 224,254 226,827 209,609 9.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 53,986 20,405 394 - 41,810 18,902 - -
Div Payout % 97.26% 47.27% 1.56% - 84.81% 56.50% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 240,862 240,787 216,778 240,384 224,254 226,827 209,609 9.66%
NOSH 443,695 443,695 394,143 387,716 380,092 378,045 374,302 11.94%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 45.91% 48.37% 43.82% 43.83% 43.78% 40.70% 42.67% -
ROE 23.05% 17.93% 11.67% 5.58% 21.98% 14.75% 10.75% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 29.11 21.86 14.65 7.89 29.63 21.75 14.11 61.70%
EPS 13.37 10.58 6.42 3.46 12.97 8.85 6.02 69.81%
DPS 13.00 5.00 0.10 0.00 11.00 5.00 0.00 -
NAPS 0.58 0.59 0.55 0.62 0.59 0.60 0.56 2.35%
Adjusted Per Share Value based on latest NOSH - 387,716
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.10 19.27 12.47 6.61 24.32 17.75 11.40 73.27%
EPS 11.99 9.32 5.46 2.90 10.64 7.22 4.87 81.83%
DPS 11.66 4.41 0.09 0.00 9.03 4.08 0.00 -
NAPS 0.5201 0.5199 0.4681 0.5191 0.4842 0.4898 0.4526 9.66%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.78 1.67 1.53 1.67 1.74 1.59 1.58 -
P/RPS 6.11 7.64 10.44 21.16 5.87 7.31 11.20 -33.11%
P/EPS 13.32 15.79 23.83 48.27 13.42 17.97 26.25 -36.25%
EY 7.51 6.33 4.20 2.07 7.45 5.57 3.81 56.88%
DY 7.30 2.99 0.07 0.00 6.32 3.14 0.00 -
P/NAPS 3.07 2.83 2.78 2.69 2.95 2.65 2.82 5.79%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 25/11/16 24/08/16 17/05/16 24/02/16 20/11/15 20/08/15 -
Price 1.80 1.80 1.66 1.70 1.63 1.77 1.46 -
P/RPS 6.18 8.23 11.33 21.54 5.50 8.14 10.35 -28.98%
P/EPS 13.47 17.02 25.86 49.13 12.57 20.00 24.25 -32.30%
EY 7.43 5.88 3.87 2.04 7.96 5.00 4.12 47.89%
DY 7.22 2.78 0.06 0.00 6.75 2.82 0.00 -
P/NAPS 3.10 3.05 3.02 2.74 2.76 2.95 2.61 12.09%

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