[UCHITEC] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.32%
YoY- -8.4%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 98,981 101,990 94,535 92,295 90,919 90,677 100,369 -0.92%
PBT 47,514 50,206 46,862 46,259 44,170 43,502 48,694 -1.62%
Tax -9,702 -7,526 -4,509 -1,428 -778 -744 -776 437.85%
NP 37,812 42,680 42,353 44,831 43,392 42,758 47,918 -14.59%
-
NP to SH 37,812 42,680 42,353 44,831 43,392 42,758 47,918 -14.59%
-
Tax Rate 20.42% 14.99% 9.62% 3.09% 1.76% 1.71% 1.59% -
Total Cost 61,169 59,310 52,182 47,464 47,527 47,919 52,451 10.78%
-
Net Worth 188,756 180,960 195,729 188,579 192,168 181,079 199,489 -3.61%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 40,687 44,361 44,361 44,361 44,367 44,357 44,357 -5.58%
Div Payout % 107.61% 103.94% 104.74% 98.95% 102.25% 103.74% 92.57% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 188,756 180,960 195,729 188,579 192,168 181,079 199,489 -3.61%
NOSH 370,109 369,307 369,301 369,763 369,554 369,549 369,425 0.12%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 38.20% 41.85% 44.80% 48.57% 47.73% 47.15% 47.74% -
ROE 20.03% 23.59% 21.64% 23.77% 22.58% 23.61% 24.02% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.74 27.62 25.60 24.96 24.60 24.54 27.17 -1.05%
EPS 10.22 11.56 11.47 12.12 11.74 11.57 12.97 -14.67%
DPS 11.00 12.00 12.00 12.00 12.00 12.00 12.00 -5.63%
NAPS 0.51 0.49 0.53 0.51 0.52 0.49 0.54 -3.73%
Adjusted Per Share Value based on latest NOSH - 369,763
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 21.37 22.02 20.41 19.93 19.63 19.58 21.67 -0.92%
EPS 8.16 9.22 9.15 9.68 9.37 9.23 10.35 -14.64%
DPS 8.79 9.58 9.58 9.58 9.58 9.58 9.58 -5.57%
NAPS 0.4076 0.3907 0.4226 0.4072 0.4149 0.391 0.4307 -3.60%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.47 1.28 1.20 1.16 1.18 1.19 1.21 -
P/RPS 5.50 4.63 4.69 4.65 4.80 4.85 4.45 15.15%
P/EPS 14.39 11.08 10.46 9.57 10.05 10.28 9.33 33.45%
EY 6.95 9.03 9.56 10.45 9.95 9.72 10.72 -25.07%
DY 7.48 9.38 10.00 10.34 10.17 10.08 9.92 -17.14%
P/NAPS 2.88 2.61 2.26 2.27 2.27 2.43 2.24 18.22%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 23/08/13 27/05/13 28/02/13 22/11/12 27/08/12 23/05/12 -
Price 1.51 1.45 1.33 1.18 1.13 1.18 1.23 -
P/RPS 5.65 5.25 5.20 4.73 4.59 4.81 4.53 15.85%
P/EPS 14.78 12.55 11.60 9.73 9.62 10.20 9.48 34.41%
EY 6.77 7.97 8.62 10.27 10.39 9.81 10.55 -25.58%
DY 7.28 8.28 9.02 10.17 10.62 10.17 9.76 -17.73%
P/NAPS 2.96 2.96 2.51 2.31 2.17 2.41 2.28 18.98%

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