[UCHITEC] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -13.55%
YoY- -8.57%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 26,370 25,938 17,958 22,029 24,994 25,696 27,650 -3.09%
PBT 14,732 11,881 8,432 11,214 12,643 11,213 13,624 5.32%
Tax -644 -277 -228 -279 6 -243 -260 82.56%
NP 14,088 11,604 8,204 10,935 12,649 10,970 13,364 3.56%
-
NP to SH 14,088 11,604 8,204 10,935 12,649 10,970 13,364 3.56%
-
Tax Rate 4.37% 2.33% 2.70% 2.49% -0.05% 2.17% 1.91% -
Total Cost 12,282 14,334 9,754 11,094 12,345 14,726 14,286 -9.54%
-
Net Worth 188,579 192,168 181,079 199,489 188,625 192,067 177,202 4.21%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 25,883 18,477 - - 25,889 18,468 - -
Div Payout % 183.73% 159.24% - - 204.68% 168.35% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 188,579 192,168 181,079 199,489 188,625 192,067 177,202 4.21%
NOSH 369,763 369,554 369,549 369,425 369,853 369,360 369,171 0.10%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 53.42% 44.74% 45.68% 49.64% 50.61% 42.69% 48.33% -
ROE 7.47% 6.04% 4.53% 5.48% 6.71% 5.71% 7.54% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.13 7.02 4.86 5.96 6.76 6.96 7.49 -3.21%
EPS 3.81 3.14 2.22 2.96 3.42 2.97 3.62 3.45%
DPS 7.00 5.00 0.00 0.00 7.00 5.00 0.00 -
NAPS 0.51 0.52 0.49 0.54 0.51 0.52 0.48 4.10%
Adjusted Per Share Value based on latest NOSH - 369,425
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.69 5.60 3.88 4.76 5.40 5.55 5.97 -3.13%
EPS 3.04 2.51 1.77 2.36 2.73 2.37 2.89 3.41%
DPS 5.59 3.99 0.00 0.00 5.59 3.99 0.00 -
NAPS 0.4072 0.4149 0.391 0.4307 0.4073 0.4147 0.3826 4.22%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.16 1.18 1.19 1.21 1.09 1.18 1.35 -
P/RPS 16.27 16.81 24.49 20.29 16.13 16.96 18.02 -6.55%
P/EPS 30.45 37.58 53.60 40.88 31.87 39.73 37.29 -12.58%
EY 3.28 2.66 1.87 2.45 3.14 2.52 2.68 14.34%
DY 6.03 4.24 0.00 0.00 6.42 4.24 0.00 -
P/NAPS 2.27 2.27 2.43 2.24 2.14 2.27 2.81 -13.20%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 22/11/12 27/08/12 23/05/12 28/02/12 21/11/11 25/08/11 -
Price 1.18 1.13 1.18 1.23 1.17 1.17 1.24 -
P/RPS 16.55 16.10 24.28 20.63 17.31 16.82 16.56 -0.04%
P/EPS 30.97 35.99 53.15 41.55 34.21 39.39 34.25 -6.46%
EY 3.23 2.78 1.88 2.41 2.92 2.54 2.92 6.92%
DY 5.93 4.42 0.00 0.00 5.98 4.27 0.00 -
P/NAPS 2.31 2.17 2.41 2.28 2.29 2.25 2.58 -7.07%

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