[UCHITEC] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 15.5%
YoY- 22.91%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 119,634 117,546 117,591 112,612 106,640 102,031 98,029 14.15%
PBT 60,240 53,308 53,566 50,382 43,855 43,177 41,451 28.21%
Tax -1,234 -1,239 -1,108 -1,084 -1,171 -1,149 -1,245 -0.58%
NP 59,006 52,069 52,458 49,298 42,684 42,028 40,206 29.05%
-
NP to SH 59,006 52,069 52,458 49,298 42,684 42,028 40,206 29.05%
-
Tax Rate 2.05% 2.32% 2.07% 2.15% 2.67% 2.66% 3.00% -
Total Cost 60,628 65,477 65,133 63,314 63,956 60,003 57,823 3.19%
-
Net Worth 240,787 216,521 240,384 224,129 226,795 209,624 208,829 9.92%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 43,198 41,692 41,692 41,692 37,427 37,062 37,062 10.72%
Div Payout % 73.21% 80.07% 79.48% 84.57% 87.69% 88.19% 92.18% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 240,787 216,521 240,384 224,129 226,795 209,624 208,829 9.92%
NOSH 443,695 393,675 387,716 379,880 377,993 374,329 372,909 12.24%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 49.32% 44.30% 44.61% 43.78% 40.03% 41.19% 41.01% -
ROE 24.51% 24.05% 21.82% 22.00% 18.82% 20.05% 19.25% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.31 29.86 30.33 29.64 28.21 27.26 26.29 7.49%
EPS 14.46 13.23 13.53 12.98 11.29 11.23 10.78 21.56%
DPS 10.58 10.59 10.75 11.00 10.00 10.00 10.00 3.81%
NAPS 0.59 0.55 0.62 0.59 0.60 0.56 0.56 3.53%
Adjusted Per Share Value based on latest NOSH - 379,880
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 25.82 25.37 25.38 24.31 23.02 22.02 21.16 14.14%
EPS 12.74 11.24 11.32 10.64 9.21 9.07 8.68 29.06%
DPS 9.32 9.00 9.00 9.00 8.08 8.00 8.00 10.68%
NAPS 0.5197 0.4674 0.5189 0.4838 0.4895 0.4525 0.4508 9.91%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.67 1.53 1.67 1.74 1.59 1.58 1.51 -
P/RPS 5.70 5.12 5.51 5.87 5.64 5.80 5.74 -0.46%
P/EPS 11.55 11.57 12.34 13.41 14.08 14.07 14.01 -12.04%
EY 8.66 8.64 8.10 7.46 7.10 7.11 7.14 13.69%
DY 6.34 6.92 6.44 6.32 6.29 6.33 6.62 -2.83%
P/NAPS 2.83 2.78 2.69 2.95 2.65 2.82 2.70 3.17%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 24/08/16 17/05/16 24/02/16 20/11/15 20/08/15 20/05/15 -
Price 1.80 1.66 1.70 1.63 1.77 1.46 1.59 -
P/RPS 6.14 5.56 5.61 5.50 6.27 5.36 6.05 0.98%
P/EPS 12.45 12.55 12.56 12.56 15.67 13.00 14.75 -10.65%
EY 8.03 7.97 7.96 7.96 6.38 7.69 6.78 11.90%
DY 5.88 6.38 6.33 6.75 5.65 6.85 6.29 -4.38%
P/NAPS 3.05 3.02 2.74 2.76 2.95 2.61 2.84 4.85%

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