[UCHITEC] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 21.41%
YoY- 11.38%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 22,929 25,413 24,269 26,370 25,938 17,958 22,029 2.70%
PBT 9,189 11,776 11,817 14,732 11,881 8,432 11,214 -12.42%
Tax -2,453 -3,245 -3,360 -644 -277 -228 -279 325.42%
NP 6,736 8,531 8,457 14,088 11,604 8,204 10,935 -27.58%
-
NP to SH 6,736 8,531 8,457 14,088 11,604 8,204 10,935 -27.58%
-
Tax Rate 26.69% 27.56% 28.43% 4.37% 2.33% 2.70% 2.49% -
Total Cost 16,193 16,882 15,812 12,282 14,334 9,754 11,094 28.64%
-
Net Worth 188,756 180,960 195,729 188,579 192,168 181,079 199,489 -3.61%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 14,804 - - 25,883 18,477 - - -
Div Payout % 219.78% - - 183.73% 159.24% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 188,756 180,960 195,729 188,579 192,168 181,079 199,489 -3.61%
NOSH 370,109 369,307 369,301 369,763 369,554 369,549 369,425 0.12%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 29.38% 33.57% 34.85% 53.42% 44.74% 45.68% 49.64% -
ROE 3.57% 4.71% 4.32% 7.47% 6.04% 4.53% 5.48% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.20 6.88 6.57 7.13 7.02 4.86 5.96 2.66%
EPS 1.82 2.31 2.29 3.81 3.14 2.22 2.96 -27.67%
DPS 4.00 0.00 0.00 7.00 5.00 0.00 0.00 -
NAPS 0.51 0.49 0.53 0.51 0.52 0.49 0.54 -3.73%
Adjusted Per Share Value based on latest NOSH - 369,763
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.95 5.49 5.24 5.69 5.60 3.88 4.76 2.64%
EPS 1.45 1.84 1.83 3.04 2.51 1.77 2.36 -27.70%
DPS 3.20 0.00 0.00 5.59 3.99 0.00 0.00 -
NAPS 0.4076 0.3907 0.4226 0.4072 0.4149 0.391 0.4307 -3.60%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.47 1.28 1.20 1.16 1.18 1.19 1.21 -
P/RPS 23.73 18.60 18.26 16.27 16.81 24.49 20.29 10.99%
P/EPS 80.77 55.41 52.40 30.45 37.58 53.60 40.88 57.39%
EY 1.24 1.80 1.91 3.28 2.66 1.87 2.45 -36.46%
DY 2.72 0.00 0.00 6.03 4.24 0.00 0.00 -
P/NAPS 2.88 2.61 2.26 2.27 2.27 2.43 2.24 18.22%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 23/08/13 27/05/13 28/02/13 22/11/12 27/08/12 23/05/12 -
Price 1.51 1.45 1.33 1.18 1.13 1.18 1.23 -
P/RPS 24.37 21.07 20.24 16.55 16.10 24.28 20.63 11.73%
P/EPS 82.97 62.77 58.08 30.97 35.99 53.15 41.55 58.50%
EY 1.21 1.59 1.72 3.23 2.78 1.88 2.41 -36.80%
DY 2.65 0.00 0.00 5.93 4.42 0.00 0.00 -
P/NAPS 2.96 2.96 2.51 2.31 2.17 2.41 2.28 18.98%

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