[UCHITEC] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -21.04%
YoY- -41.95%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 23,182 23,056 21,350 22,929 25,413 24,269 26,370 -8.25%
PBT 10,793 10,429 8,982 9,189 11,776 11,817 14,732 -18.77%
Tax -337 -271 6,368 -2,453 -3,245 -3,360 -644 -35.13%
NP 10,456 10,158 15,350 6,736 8,531 8,457 14,088 -18.07%
-
NP to SH 10,456 10,158 15,350 6,736 8,531 8,457 14,088 -18.07%
-
Tax Rate 3.12% 2.60% -70.90% 26.69% 27.56% 28.43% 4.37% -
Total Cost 12,726 12,898 6,000 16,193 16,882 15,812 12,282 2.40%
-
Net Worth 189,097 200,194 192,337 188,756 180,960 195,729 188,579 0.18%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 22,192 14,804 - - 25,883 -
Div Payout % - - 144.58% 219.78% - - 183.73% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 189,097 200,194 192,337 188,756 180,960 195,729 188,579 0.18%
NOSH 370,780 370,729 369,879 370,109 369,307 369,301 369,763 0.18%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 45.10% 44.06% 71.90% 29.38% 33.57% 34.85% 53.42% -
ROE 5.53% 5.07% 7.98% 3.57% 4.71% 4.32% 7.47% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.25 6.22 5.77 6.20 6.88 6.57 7.13 -8.42%
EPS 2.82 2.74 4.15 1.82 2.31 2.29 3.81 -18.22%
DPS 0.00 0.00 6.00 4.00 0.00 0.00 7.00 -
NAPS 0.51 0.54 0.52 0.51 0.49 0.53 0.51 0.00%
Adjusted Per Share Value based on latest NOSH - 370,109
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.01 4.98 4.61 4.95 5.49 5.24 5.69 -8.15%
EPS 2.26 2.19 3.31 1.45 1.84 1.83 3.04 -17.97%
DPS 0.00 0.00 4.79 3.20 0.00 0.00 5.59 -
NAPS 0.4083 0.4323 0.4153 0.4076 0.3907 0.4226 0.4072 0.18%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.39 1.38 1.37 1.47 1.28 1.20 1.16 -
P/RPS 22.23 22.19 23.73 23.73 18.60 18.26 16.27 23.20%
P/EPS 49.29 50.36 33.01 80.77 55.41 52.40 30.45 37.98%
EY 2.03 1.99 3.03 1.24 1.80 1.91 3.28 -27.43%
DY 0.00 0.00 4.38 2.72 0.00 0.00 6.03 -
P/NAPS 2.73 2.56 2.63 2.88 2.61 2.26 2.27 13.12%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 22/05/14 26/02/14 19/11/13 23/08/13 27/05/13 28/02/13 -
Price 1.43 1.43 1.32 1.51 1.45 1.33 1.18 -
P/RPS 22.87 22.99 22.87 24.37 21.07 20.24 16.55 24.13%
P/EPS 50.71 52.19 31.81 82.97 62.77 58.08 30.97 39.04%
EY 1.97 1.92 3.14 1.21 1.59 1.72 3.23 -28.14%
DY 0.00 0.00 4.55 2.65 0.00 0.00 5.93 -
P/NAPS 2.80 2.65 2.54 2.96 2.96 2.51 2.31 13.72%

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