[UCHITEC] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 4.35%
YoY- -3.73%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 95,459 92,381 90,517 92,748 93,961 98,981 101,990 -4.30%
PBT 41,320 40,862 39,393 40,376 41,764 47,514 50,206 -12.14%
Tax -1,211 5,370 3,307 399 -2,690 -9,702 -7,526 -70.31%
NP 40,109 46,232 42,700 40,775 39,074 37,812 42,680 -4.04%
-
NP to SH 40,109 46,232 42,700 40,775 39,074 37,812 42,680 -4.04%
-
Tax Rate 2.93% -13.14% -8.39% -0.99% 6.44% 20.42% 14.99% -
Total Cost 55,350 46,149 47,817 51,973 54,887 61,169 59,310 -4.49%
-
Net Worth 192,692 200,170 189,097 200,194 192,337 188,756 180,960 4.26%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 37,062 40,727 36,997 36,997 36,997 40,687 44,361 -11.26%
Div Payout % 92.40% 88.09% 86.64% 90.73% 94.68% 107.61% 103.94% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 192,692 200,170 189,097 200,194 192,337 188,756 180,960 4.26%
NOSH 370,562 370,685 370,780 370,729 369,879 370,109 369,307 0.22%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 42.02% 50.04% 47.17% 43.96% 41.59% 38.20% 41.85% -
ROE 20.82% 23.10% 22.58% 20.37% 20.32% 20.03% 23.59% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.76 24.92 24.41 25.02 25.40 26.74 27.62 -4.52%
EPS 10.82 12.47 11.52 11.00 10.56 10.22 11.56 -4.30%
DPS 10.00 11.00 10.00 10.00 10.00 11.00 12.00 -11.41%
NAPS 0.52 0.54 0.51 0.54 0.52 0.51 0.49 4.02%
Adjusted Per Share Value based on latest NOSH - 370,729
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 20.61 19.94 19.54 20.02 20.28 21.37 22.01 -4.27%
EPS 8.66 9.98 9.22 8.80 8.43 8.16 9.21 -4.01%
DPS 8.00 8.79 7.99 7.99 7.99 8.78 9.58 -11.29%
NAPS 0.4159 0.4321 0.4082 0.4321 0.4152 0.4074 0.3906 4.26%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.43 1.40 1.39 1.38 1.37 1.47 1.28 -
P/RPS 5.55 5.62 5.69 5.52 5.39 5.50 4.63 12.80%
P/EPS 13.21 11.23 12.07 12.55 12.97 14.39 11.08 12.40%
EY 7.57 8.91 8.29 7.97 7.71 6.95 9.03 -11.06%
DY 6.99 7.86 7.19 7.25 7.30 7.48 9.38 -17.76%
P/NAPS 2.75 2.59 2.73 2.56 2.63 2.88 2.61 3.53%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 24/11/14 19/08/14 22/05/14 26/02/14 19/11/13 23/08/13 -
Price 1.53 1.41 1.43 1.43 1.32 1.51 1.45 -
P/RPS 5.94 5.66 5.86 5.72 5.20 5.65 5.25 8.55%
P/EPS 14.14 11.31 12.42 13.00 12.50 14.78 12.55 8.25%
EY 7.07 8.85 8.05 7.69 8.00 6.77 7.97 -7.65%
DY 6.54 7.80 6.99 6.99 7.58 7.28 8.28 -14.51%
P/NAPS 2.94 2.61 2.80 2.65 2.54 2.96 2.96 -0.44%

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