[UCHITEC] QoQ TTM Result on 31-Mar-2016 [#1]

Announcement Date
17-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 6.41%
YoY- 30.47%
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 120,897 119,634 117,546 117,591 112,612 106,640 102,031 11.91%
PBT 57,087 60,240 53,308 53,566 50,382 43,855 43,177 20.36%
Tax -1,579 -1,234 -1,239 -1,108 -1,084 -1,171 -1,149 23.48%
NP 55,508 59,006 52,069 52,458 49,298 42,684 42,028 20.27%
-
NP to SH 55,508 59,006 52,069 52,458 49,298 42,684 42,028 20.27%
-
Tax Rate 2.77% 2.05% 2.32% 2.07% 2.15% 2.67% 2.66% -
Total Cost 65,389 60,628 65,477 65,133 63,314 63,956 60,003 5.87%
-
Net Worth 240,862 240,787 216,521 240,384 224,129 226,795 209,624 9.65%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 53,628 43,198 41,692 41,692 41,692 37,427 37,062 27.78%
Div Payout % 96.61% 73.21% 80.07% 79.48% 84.57% 87.69% 88.19% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 240,862 240,787 216,521 240,384 224,129 226,795 209,624 9.65%
NOSH 443,695 443,695 393,675 387,716 379,880 377,993 374,329 11.94%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 45.91% 49.32% 44.30% 44.61% 43.78% 40.03% 41.19% -
ROE 23.05% 24.51% 24.05% 21.82% 22.00% 18.82% 20.05% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 29.11 29.31 29.86 30.33 29.64 28.21 27.26 4.45%
EPS 13.37 14.46 13.23 13.53 12.98 11.29 11.23 12.27%
DPS 12.91 10.58 10.59 10.75 11.00 10.00 10.00 18.47%
NAPS 0.58 0.59 0.55 0.62 0.59 0.60 0.56 2.35%
Adjusted Per Share Value based on latest NOSH - 387,716
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.10 25.83 25.38 25.39 24.32 23.03 22.03 11.90%
EPS 11.99 12.74 11.24 11.33 10.64 9.22 9.07 20.34%
DPS 11.58 9.33 9.00 9.00 9.00 8.08 8.00 27.81%
NAPS 0.5201 0.5199 0.4675 0.5191 0.484 0.4897 0.4526 9.66%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.78 1.67 1.53 1.67 1.74 1.59 1.58 -
P/RPS 6.11 5.70 5.12 5.51 5.87 5.64 5.80 3.51%
P/EPS 13.32 11.55 11.57 12.34 13.41 14.08 14.07 -3.56%
EY 7.51 8.66 8.64 8.10 7.46 7.10 7.11 3.69%
DY 7.25 6.34 6.92 6.44 6.32 6.29 6.33 9.42%
P/NAPS 3.07 2.83 2.78 2.69 2.95 2.65 2.82 5.79%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 25/11/16 24/08/16 17/05/16 24/02/16 20/11/15 20/08/15 -
Price 1.80 1.80 1.66 1.70 1.63 1.77 1.46 -
P/RPS 6.18 6.14 5.56 5.61 5.50 6.27 5.36 9.90%
P/EPS 13.47 12.45 12.55 12.56 12.56 15.67 13.00 2.38%
EY 7.43 8.03 7.97 7.96 7.96 6.38 7.69 -2.25%
DY 7.17 5.88 6.38 6.33 6.75 5.65 6.85 3.07%
P/NAPS 3.10 3.05 3.02 2.74 2.76 2.95 2.61 12.09%

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