[UCHITEC] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 3.34%
YoY- -12.84%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 92,381 90,517 92,748 93,961 98,981 101,990 94,535 -1.52%
PBT 40,862 39,393 40,376 41,764 47,514 50,206 46,862 -8.72%
Tax 5,370 3,307 399 -2,690 -9,702 -7,526 -4,509 -
NP 46,232 42,700 40,775 39,074 37,812 42,680 42,353 6.01%
-
NP to SH 46,232 42,700 40,775 39,074 37,812 42,680 42,353 6.01%
-
Tax Rate -13.14% -8.39% -0.99% 6.44% 20.42% 14.99% 9.62% -
Total Cost 46,149 47,817 51,973 54,887 61,169 59,310 52,182 -7.85%
-
Net Worth 200,170 189,097 200,194 192,337 188,756 180,960 195,729 1.50%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 40,727 36,997 36,997 36,997 40,687 44,361 44,361 -5.53%
Div Payout % 88.09% 86.64% 90.73% 94.68% 107.61% 103.94% 104.74% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 200,170 189,097 200,194 192,337 188,756 180,960 195,729 1.50%
NOSH 370,685 370,780 370,729 369,879 370,109 369,307 369,301 0.24%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 50.04% 47.17% 43.96% 41.59% 38.20% 41.85% 44.80% -
ROE 23.10% 22.58% 20.37% 20.32% 20.03% 23.59% 21.64% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 24.92 24.41 25.02 25.40 26.74 27.62 25.60 -1.77%
EPS 12.47 11.52 11.00 10.56 10.22 11.56 11.47 5.72%
DPS 11.00 10.00 10.00 10.00 11.00 12.00 12.00 -5.63%
NAPS 0.54 0.51 0.54 0.52 0.51 0.49 0.53 1.25%
Adjusted Per Share Value based on latest NOSH - 369,879
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.95 19.54 20.03 20.29 21.37 22.02 20.41 -1.50%
EPS 9.98 9.22 8.80 8.44 8.16 9.22 9.15 5.95%
DPS 8.79 7.99 7.99 7.99 8.79 9.58 9.58 -5.57%
NAPS 0.4322 0.4083 0.4323 0.4153 0.4076 0.3907 0.4226 1.50%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.40 1.39 1.38 1.37 1.47 1.28 1.20 -
P/RPS 5.62 5.69 5.52 5.39 5.50 4.63 4.69 12.80%
P/EPS 11.23 12.07 12.55 12.97 14.39 11.08 10.46 4.84%
EY 8.91 8.29 7.97 7.71 6.95 9.03 9.56 -4.58%
DY 7.86 7.19 7.25 7.30 7.48 9.38 10.00 -14.81%
P/NAPS 2.59 2.73 2.56 2.63 2.88 2.61 2.26 9.50%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 19/08/14 22/05/14 26/02/14 19/11/13 23/08/13 27/05/13 -
Price 1.41 1.43 1.43 1.32 1.51 1.45 1.33 -
P/RPS 5.66 5.86 5.72 5.20 5.65 5.25 5.20 5.80%
P/EPS 11.31 12.42 13.00 12.50 14.78 12.55 11.60 -1.67%
EY 8.85 8.05 7.69 8.00 6.77 7.97 8.62 1.76%
DY 7.80 6.99 6.99 7.58 7.28 8.28 9.02 -9.22%
P/NAPS 2.61 2.80 2.65 2.54 2.96 2.96 2.51 2.63%

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