[UCHITEC] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 8.27%
YoY- 22.27%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 102,031 98,029 95,459 92,381 90,517 92,748 93,961 5.66%
PBT 43,177 41,451 41,320 40,862 39,393 40,376 41,764 2.24%
Tax -1,149 -1,245 -1,211 5,370 3,307 399 -2,690 -43.37%
NP 42,028 40,206 40,109 46,232 42,700 40,775 39,074 4.99%
-
NP to SH 42,028 40,206 40,109 46,232 42,700 40,775 39,074 4.99%
-
Tax Rate 2.66% 3.00% 2.93% -13.14% -8.39% -0.99% 6.44% -
Total Cost 60,003 57,823 55,350 46,149 47,817 51,973 54,887 6.13%
-
Net Worth 209,624 208,829 192,692 200,170 189,097 200,194 192,337 5.92%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 37,062 37,062 37,062 40,727 36,997 36,997 36,997 0.11%
Div Payout % 88.19% 92.18% 92.40% 88.09% 86.64% 90.73% 94.68% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 209,624 208,829 192,692 200,170 189,097 200,194 192,337 5.92%
NOSH 374,329 372,909 370,562 370,685 370,780 370,729 369,879 0.80%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 41.19% 41.01% 42.02% 50.04% 47.17% 43.96% 41.59% -
ROE 20.05% 19.25% 20.82% 23.10% 22.58% 20.37% 20.32% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.26 26.29 25.76 24.92 24.41 25.02 25.40 4.83%
EPS 11.23 10.78 10.82 12.47 11.52 11.00 10.56 4.19%
DPS 10.00 10.00 10.00 11.00 10.00 10.00 10.00 0.00%
NAPS 0.56 0.56 0.52 0.54 0.51 0.54 0.52 5.07%
Adjusted Per Share Value based on latest NOSH - 370,685
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.02 21.16 20.61 19.94 19.54 20.02 20.28 5.65%
EPS 9.07 8.68 8.66 9.98 9.22 8.80 8.43 5.01%
DPS 8.00 8.00 8.00 8.79 7.99 7.99 7.99 0.08%
NAPS 0.4525 0.4508 0.4159 0.4321 0.4082 0.4321 0.4152 5.91%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.58 1.51 1.43 1.40 1.39 1.38 1.37 -
P/RPS 5.80 5.74 5.55 5.62 5.69 5.52 5.39 5.02%
P/EPS 14.07 14.01 13.21 11.23 12.07 12.55 12.97 5.59%
EY 7.11 7.14 7.57 8.91 8.29 7.97 7.71 -5.27%
DY 6.33 6.62 6.99 7.86 7.19 7.25 7.30 -9.09%
P/NAPS 2.82 2.70 2.75 2.59 2.73 2.56 2.63 4.77%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 20/05/15 26/02/15 24/11/14 19/08/14 22/05/14 26/02/14 -
Price 1.46 1.59 1.53 1.41 1.43 1.43 1.32 -
P/RPS 5.36 6.05 5.94 5.66 5.86 5.72 5.20 2.04%
P/EPS 13.00 14.75 14.14 11.31 12.42 13.00 12.50 2.65%
EY 7.69 6.78 7.07 8.85 8.05 7.69 8.00 -2.60%
DY 6.85 6.29 6.54 7.80 6.99 6.99 7.58 -6.54%
P/NAPS 2.61 2.84 2.94 2.61 2.80 2.65 2.54 1.83%

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