[UCHITEC] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 127.88%
YoY- 8.96%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 24,793 23,182 23,056 21,350 22,929 25,413 24,269 1.43%
PBT 10,658 10,793 10,429 8,982 9,189 11,776 11,817 -6.64%
Tax -390 -337 -271 6,368 -2,453 -3,245 -3,360 -76.17%
NP 10,268 10,456 10,158 15,350 6,736 8,531 8,457 13.79%
-
NP to SH 10,268 10,456 10,158 15,350 6,736 8,531 8,457 13.79%
-
Tax Rate 3.66% 3.12% 2.60% -70.90% 26.69% 27.56% 28.43% -
Total Cost 14,525 12,726 12,898 6,000 16,193 16,882 15,812 -5.49%
-
Net Worth 200,170 189,097 200,194 192,337 188,756 180,960 195,729 1.50%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 18,534 - - 22,192 14,804 - - -
Div Payout % 180.51% - - 144.58% 219.78% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 200,170 189,097 200,194 192,337 188,756 180,960 195,729 1.50%
NOSH 370,685 370,780 370,729 369,879 370,109 369,307 369,301 0.24%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 41.41% 45.10% 44.06% 71.90% 29.38% 33.57% 34.85% -
ROE 5.13% 5.53% 5.07% 7.98% 3.57% 4.71% 4.32% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.69 6.25 6.22 5.77 6.20 6.88 6.57 1.21%
EPS 2.77 2.82 2.74 4.15 1.82 2.31 2.29 13.51%
DPS 5.00 0.00 0.00 6.00 4.00 0.00 0.00 -
NAPS 0.54 0.51 0.54 0.52 0.51 0.49 0.53 1.25%
Adjusted Per Share Value based on latest NOSH - 369,879
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.35 5.00 4.98 4.61 4.95 5.49 5.24 1.39%
EPS 2.22 2.26 2.19 3.31 1.45 1.84 1.83 13.73%
DPS 4.00 0.00 0.00 4.79 3.20 0.00 0.00 -
NAPS 0.4321 0.4082 0.4321 0.4152 0.4074 0.3906 0.4225 1.50%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.40 1.39 1.38 1.37 1.47 1.28 1.20 -
P/RPS 20.93 22.23 22.19 23.73 23.73 18.60 18.26 9.51%
P/EPS 50.54 49.29 50.36 33.01 80.77 55.41 52.40 -2.37%
EY 1.98 2.03 1.99 3.03 1.24 1.80 1.91 2.42%
DY 3.57 0.00 0.00 4.38 2.72 0.00 0.00 -
P/NAPS 2.59 2.73 2.56 2.63 2.88 2.61 2.26 9.50%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 19/08/14 22/05/14 26/02/14 19/11/13 23/08/13 27/05/13 -
Price 1.41 1.43 1.43 1.32 1.51 1.45 1.33 -
P/RPS 21.08 22.87 22.99 22.87 24.37 21.07 20.24 2.74%
P/EPS 50.90 50.71 52.19 31.81 82.97 62.77 58.08 -8.41%
EY 1.96 1.97 1.92 3.14 1.21 1.59 1.72 9.08%
DY 3.55 0.00 0.00 4.55 2.65 0.00 0.00 -
P/NAPS 2.61 2.80 2.65 2.54 2.96 2.96 2.51 2.63%

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