[UCHITEC] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 41.44%
YoY- 5.78%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 25,413 24,269 26,370 25,938 17,958 22,029 24,994 1.11%
PBT 11,776 11,817 14,732 11,881 8,432 11,214 12,643 -4.62%
Tax -3,245 -3,360 -644 -277 -228 -279 6 -
NP 8,531 8,457 14,088 11,604 8,204 10,935 12,649 -23.11%
-
NP to SH 8,531 8,457 14,088 11,604 8,204 10,935 12,649 -23.11%
-
Tax Rate 27.56% 28.43% 4.37% 2.33% 2.70% 2.49% -0.05% -
Total Cost 16,882 15,812 12,282 14,334 9,754 11,094 12,345 23.22%
-
Net Worth 180,960 195,729 188,579 192,168 181,079 199,489 188,625 -2.73%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 25,883 18,477 - - 25,889 -
Div Payout % - - 183.73% 159.24% - - 204.68% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 180,960 195,729 188,579 192,168 181,079 199,489 188,625 -2.73%
NOSH 369,307 369,301 369,763 369,554 369,549 369,425 369,853 -0.09%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 33.57% 34.85% 53.42% 44.74% 45.68% 49.64% 50.61% -
ROE 4.71% 4.32% 7.47% 6.04% 4.53% 5.48% 6.71% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.88 6.57 7.13 7.02 4.86 5.96 6.76 1.18%
EPS 2.31 2.29 3.81 3.14 2.22 2.96 3.42 -23.03%
DPS 0.00 0.00 7.00 5.00 0.00 0.00 7.00 -
NAPS 0.49 0.53 0.51 0.52 0.49 0.54 0.51 -2.63%
Adjusted Per Share Value based on latest NOSH - 369,554
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.49 5.24 5.69 5.60 3.88 4.76 5.40 1.10%
EPS 1.84 1.83 3.04 2.50 1.77 2.36 2.73 -23.14%
DPS 0.00 0.00 5.59 3.99 0.00 0.00 5.59 -
NAPS 0.3906 0.4225 0.4071 0.4148 0.3909 0.4306 0.4072 -2.73%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.28 1.20 1.16 1.18 1.19 1.21 1.09 -
P/RPS 18.60 18.26 16.27 16.81 24.49 20.29 16.13 9.97%
P/EPS 55.41 52.40 30.45 37.58 53.60 40.88 31.87 44.63%
EY 1.80 1.91 3.28 2.66 1.87 2.45 3.14 -31.01%
DY 0.00 0.00 6.03 4.24 0.00 0.00 6.42 -
P/NAPS 2.61 2.26 2.27 2.27 2.43 2.24 2.14 14.16%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 27/05/13 28/02/13 22/11/12 27/08/12 23/05/12 28/02/12 -
Price 1.45 1.33 1.18 1.13 1.18 1.23 1.17 -
P/RPS 21.07 20.24 16.55 16.10 24.28 20.63 17.31 14.01%
P/EPS 62.77 58.08 30.97 35.99 53.15 41.55 34.21 49.93%
EY 1.59 1.72 3.23 2.78 1.88 2.41 2.92 -33.34%
DY 0.00 0.00 5.93 4.42 0.00 0.00 5.98 -
P/NAPS 2.96 2.51 2.31 2.17 2.41 2.28 2.29 18.67%

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