[UCHITEC] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 5.06%
YoY- 8.21%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 137,317 135,399 136,585 133,540 127,067 122,750 120,897 8.88%
PBT 71,591 71,950 72,148 65,465 62,397 57,969 57,087 16.33%
Tax -2,888 -1,910 -1,647 -1,616 -1,624 -1,630 -1,579 49.72%
NP 68,703 70,040 70,501 63,849 60,773 56,339 55,508 15.32%
-
NP to SH 68,703 70,040 70,501 63,849 60,773 56,339 55,508 15.32%
-
Tax Rate 4.03% 2.65% 2.28% 2.47% 2.60% 2.81% 2.77% -
Total Cost 68,614 65,359 66,084 69,691 66,294 66,411 65,389 3.27%
-
Net Worth 263,982 250,490 232,304 271,052 248,934 266,341 240,862 6.31%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 109,385 109,385 109,385 107,543 53,628 53,628 53,628 61.04%
Div Payout % 159.22% 156.18% 155.15% 168.43% 88.24% 95.19% 96.61% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 263,982 250,490 232,304 271,052 248,934 266,341 240,862 6.31%
NOSH 449,698 449,484 449,185 445,103 445,083 443,695 443,695 0.90%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 50.03% 51.73% 51.62% 47.81% 47.83% 45.90% 45.91% -
ROE 26.03% 27.96% 30.35% 23.56% 24.41% 21.15% 23.05% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 30.69 30.27 31.16 30.55 29.10 28.11 29.11 3.59%
EPS 15.36 15.66 16.08 14.60 13.92 12.90 13.37 9.71%
DPS 24.45 24.45 25.00 24.60 12.28 12.28 12.91 53.25%
NAPS 0.59 0.56 0.53 0.62 0.57 0.61 0.58 1.14%
Adjusted Per Share Value based on latest NOSH - 445,103
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 29.65 29.24 29.49 28.83 27.44 26.50 26.10 8.89%
EPS 14.83 15.12 15.22 13.79 13.12 12.17 11.99 15.27%
DPS 23.62 23.62 23.62 23.22 11.58 11.58 11.58 61.04%
NAPS 0.57 0.5409 0.5016 0.5853 0.5375 0.5751 0.5201 6.31%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.73 2.67 3.31 2.59 1.85 1.79 1.78 -
P/RPS 8.90 8.82 10.62 8.48 6.36 6.37 6.11 28.58%
P/EPS 17.78 17.05 20.58 17.73 13.29 13.87 13.32 21.29%
EY 5.62 5.86 4.86 5.64 7.52 7.21 7.51 -17.61%
DY 8.96 9.16 7.55 9.50 6.64 6.86 7.25 15.20%
P/NAPS 4.63 4.77 6.25 4.18 3.25 2.93 3.07 31.60%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 23/05/18 26/02/18 23/11/17 23/08/17 22/05/17 24/02/17 -
Price 3.32 2.96 3.01 3.14 2.10 1.88 1.80 -
P/RPS 10.82 9.78 9.66 10.28 7.22 6.69 6.18 45.41%
P/EPS 21.62 18.90 18.71 21.50 15.09 14.57 13.47 37.20%
EY 4.63 5.29 5.34 4.65 6.63 6.86 7.43 -27.10%
DY 7.36 8.26 8.31 7.83 5.85 6.53 7.17 1.76%
P/NAPS 5.63 5.29 5.68 5.06 3.68 3.08 3.10 49.01%

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