[UCHITEC] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1.48%
YoY- -11.22%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 101,990 94,535 92,295 90,919 90,677 100,369 103,306 -0.85%
PBT 50,206 46,862 46,259 44,170 43,502 48,694 49,690 0.69%
Tax -7,526 -4,509 -1,428 -778 -744 -776 -747 367.13%
NP 42,680 42,353 44,831 43,392 42,758 47,918 48,943 -8.73%
-
NP to SH 42,680 42,353 44,831 43,392 42,758 47,918 48,943 -8.73%
-
Tax Rate 14.99% 9.62% 3.09% 1.76% 1.71% 1.59% 1.50% -
Total Cost 59,310 52,182 47,464 47,527 47,919 52,451 54,363 5.98%
-
Net Worth 180,960 195,729 188,579 192,168 181,079 199,489 188,625 -2.73%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 44,361 44,361 44,361 44,367 44,357 44,357 44,357 0.00%
Div Payout % 103.94% 104.74% 98.95% 102.25% 103.74% 92.57% 90.63% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 180,960 195,729 188,579 192,168 181,079 199,489 188,625 -2.73%
NOSH 369,307 369,301 369,763 369,554 369,549 369,425 369,853 -0.09%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 41.85% 44.80% 48.57% 47.73% 47.15% 47.74% 47.38% -
ROE 23.59% 21.64% 23.77% 22.58% 23.61% 24.02% 25.95% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 27.62 25.60 24.96 24.60 24.54 27.17 27.93 -0.74%
EPS 11.56 11.47 12.12 11.74 11.57 12.97 13.23 -8.61%
DPS 12.00 12.00 12.00 12.00 12.00 12.00 12.00 0.00%
NAPS 0.49 0.53 0.51 0.52 0.49 0.54 0.51 -2.63%
Adjusted Per Share Value based on latest NOSH - 369,554
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.02 20.41 19.93 19.63 19.58 21.67 22.31 -0.86%
EPS 9.22 9.15 9.68 9.37 9.23 10.35 10.57 -8.71%
DPS 9.58 9.58 9.58 9.58 9.58 9.58 9.58 0.00%
NAPS 0.3907 0.4226 0.4072 0.4149 0.391 0.4307 0.4073 -2.73%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.28 1.20 1.16 1.18 1.19 1.21 1.09 -
P/RPS 4.63 4.69 4.65 4.80 4.85 4.45 3.90 12.13%
P/EPS 11.08 10.46 9.57 10.05 10.28 9.33 8.24 21.84%
EY 9.03 9.56 10.45 9.95 9.72 10.72 12.14 -17.92%
DY 9.38 10.00 10.34 10.17 10.08 9.92 11.01 -10.13%
P/NAPS 2.61 2.26 2.27 2.27 2.43 2.24 2.14 14.16%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 27/05/13 28/02/13 22/11/12 27/08/12 23/05/12 28/02/12 -
Price 1.45 1.33 1.18 1.13 1.18 1.23 1.17 -
P/RPS 5.25 5.20 4.73 4.59 4.81 4.53 4.19 16.24%
P/EPS 12.55 11.60 9.73 9.62 10.20 9.48 8.84 26.34%
EY 7.97 8.62 10.27 10.39 9.81 10.55 11.31 -20.82%
DY 8.28 9.02 10.17 10.62 10.17 9.76 10.26 -13.33%
P/NAPS 2.96 2.51 2.31 2.17 2.41 2.28 2.29 18.67%

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