[UCHITEC] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 0.24%
YoY- -1.4%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 112,612 106,640 102,031 98,029 95,459 92,381 90,517 15.62%
PBT 50,382 43,855 43,177 41,451 41,320 40,862 39,393 17.77%
Tax -1,084 -1,171 -1,149 -1,245 -1,211 5,370 3,307 -
NP 49,298 42,684 42,028 40,206 40,109 46,232 42,700 10.02%
-
NP to SH 49,298 42,684 42,028 40,206 40,109 46,232 42,700 10.02%
-
Tax Rate 2.15% 2.67% 2.66% 3.00% 2.93% -13.14% -8.39% -
Total Cost 63,314 63,956 60,003 57,823 55,350 46,149 47,817 20.51%
-
Net Worth 224,129 226,795 209,624 208,829 192,692 200,170 189,097 11.96%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 41,692 37,427 37,062 37,062 37,062 40,727 36,997 8.26%
Div Payout % 84.57% 87.69% 88.19% 92.18% 92.40% 88.09% 86.64% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 224,129 226,795 209,624 208,829 192,692 200,170 189,097 11.96%
NOSH 379,880 377,993 374,329 372,909 370,562 370,685 370,780 1.62%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 43.78% 40.03% 41.19% 41.01% 42.02% 50.04% 47.17% -
ROE 22.00% 18.82% 20.05% 19.25% 20.82% 23.10% 22.58% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 29.64 28.21 27.26 26.29 25.76 24.92 24.41 13.77%
EPS 12.98 11.29 11.23 10.78 10.82 12.47 11.52 8.25%
DPS 11.00 10.00 10.00 10.00 10.00 11.00 10.00 6.54%
NAPS 0.59 0.60 0.56 0.56 0.52 0.54 0.51 10.17%
Adjusted Per Share Value based on latest NOSH - 372,909
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.31 23.02 22.02 21.16 20.61 19.94 19.54 15.62%
EPS 10.64 9.21 9.07 8.68 8.66 9.98 9.22 9.99%
DPS 9.00 8.08 8.00 8.00 8.00 8.79 7.99 8.23%
NAPS 0.4838 0.4895 0.4525 0.4508 0.4159 0.4321 0.4082 11.95%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.74 1.59 1.58 1.51 1.43 1.40 1.39 -
P/RPS 5.87 5.64 5.80 5.74 5.55 5.62 5.69 2.09%
P/EPS 13.41 14.08 14.07 14.01 13.21 11.23 12.07 7.25%
EY 7.46 7.10 7.11 7.14 7.57 8.91 8.29 -6.77%
DY 6.32 6.29 6.33 6.62 6.99 7.86 7.19 -8.21%
P/NAPS 2.95 2.65 2.82 2.70 2.75 2.59 2.73 5.28%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 20/11/15 20/08/15 20/05/15 26/02/15 24/11/14 19/08/14 -
Price 1.63 1.77 1.46 1.59 1.53 1.41 1.43 -
P/RPS 5.50 6.27 5.36 6.05 5.94 5.66 5.86 -4.12%
P/EPS 12.56 15.67 13.00 14.75 14.14 11.31 12.42 0.74%
EY 7.96 6.38 7.69 6.78 7.07 8.85 8.05 -0.74%
DY 6.75 5.65 6.85 6.29 6.54 7.80 6.99 -2.29%
P/NAPS 2.76 2.95 2.61 2.84 2.94 2.61 2.80 -0.95%

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