[UCHITEC] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -39.97%
YoY- -22.66%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 21,350 22,929 25,413 24,269 26,370 25,938 17,958 12.19%
PBT 8,982 9,189 11,776 11,817 14,732 11,881 8,432 4.29%
Tax 6,368 -2,453 -3,245 -3,360 -644 -277 -228 -
NP 15,350 6,736 8,531 8,457 14,088 11,604 8,204 51.66%
-
NP to SH 15,350 6,736 8,531 8,457 14,088 11,604 8,204 51.66%
-
Tax Rate -70.90% 26.69% 27.56% 28.43% 4.37% 2.33% 2.70% -
Total Cost 6,000 16,193 16,882 15,812 12,282 14,334 9,754 -27.60%
-
Net Worth 192,337 188,756 180,960 195,729 188,579 192,168 181,079 4.09%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 22,192 14,804 - - 25,883 18,477 - -
Div Payout % 144.58% 219.78% - - 183.73% 159.24% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 192,337 188,756 180,960 195,729 188,579 192,168 181,079 4.09%
NOSH 369,879 370,109 369,307 369,301 369,763 369,554 369,549 0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 71.90% 29.38% 33.57% 34.85% 53.42% 44.74% 45.68% -
ROE 7.98% 3.57% 4.71% 4.32% 7.47% 6.04% 4.53% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.77 6.20 6.88 6.57 7.13 7.02 4.86 12.08%
EPS 4.15 1.82 2.31 2.29 3.81 3.14 2.22 51.57%
DPS 6.00 4.00 0.00 0.00 7.00 5.00 0.00 -
NAPS 0.52 0.51 0.49 0.53 0.51 0.52 0.49 4.02%
Adjusted Per Share Value based on latest NOSH - 369,301
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.61 4.95 5.49 5.24 5.69 5.60 3.88 12.14%
EPS 3.31 1.45 1.84 1.83 3.04 2.50 1.77 51.61%
DPS 4.79 3.20 0.00 0.00 5.59 3.99 0.00 -
NAPS 0.4152 0.4074 0.3906 0.4225 0.4071 0.4148 0.3909 4.09%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.37 1.47 1.28 1.20 1.16 1.18 1.19 -
P/RPS 23.73 23.73 18.60 18.26 16.27 16.81 24.49 -2.07%
P/EPS 33.01 80.77 55.41 52.40 30.45 37.58 53.60 -27.55%
EY 3.03 1.24 1.80 1.91 3.28 2.66 1.87 37.83%
DY 4.38 2.72 0.00 0.00 6.03 4.24 0.00 -
P/NAPS 2.63 2.88 2.61 2.26 2.27 2.27 2.43 5.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 19/11/13 23/08/13 27/05/13 28/02/13 22/11/12 27/08/12 -
Price 1.32 1.51 1.45 1.33 1.18 1.13 1.18 -
P/RPS 22.87 24.37 21.07 20.24 16.55 16.10 24.28 -3.89%
P/EPS 31.81 82.97 62.77 58.08 30.97 35.99 53.15 -28.91%
EY 3.14 1.21 1.59 1.72 3.23 2.78 1.88 40.63%
DY 4.55 2.65 0.00 0.00 5.93 4.42 0.00 -
P/NAPS 2.54 2.96 2.96 2.51 2.31 2.17 2.41 3.55%

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