[UCHITEC] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.09%
YoY- -15.29%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 109,616 94,708 96,814 87,900 104,416 105,712 83,816 4.57%
PBT 45,886 42,506 43,709 42,036 49,396 54,328 23,257 11.98%
Tax -1,277 -1,330 -12,077 -1,045 -1,004 -997 -1,093 2.62%
NP 44,609 41,176 31,632 40,990 48,392 53,330 22,164 12.35%
-
NP to SH 44,609 41,176 31,632 40,990 48,392 53,330 22,164 12.35%
-
Tax Rate 2.78% 3.13% 27.63% 2.49% 2.03% 1.84% 4.70% -
Total Cost 65,006 53,532 65,182 46,909 56,024 52,381 61,652 0.88%
-
Net Worth 226,827 200,436 188,461 192,143 191,992 185,347 163,261 5.63%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 25,203 24,745 19,708 24,633 24,614 24,713 14,841 9.22%
Div Payout % 56.50% 60.10% 62.31% 60.10% 50.86% 46.34% 66.96% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 226,827 200,436 188,461 192,143 191,992 185,347 163,261 5.63%
NOSH 378,045 371,177 369,532 369,507 369,216 370,695 371,049 0.31%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 40.70% 43.48% 32.67% 46.63% 46.35% 50.45% 26.44% -
ROE 19.67% 20.54% 16.78% 21.33% 25.21% 28.77% 13.58% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 29.00 25.52 26.20 23.79 28.28 28.52 22.59 4.24%
EPS 11.80 11.09 8.56 11.09 13.11 14.39 5.97 12.01%
DPS 6.67 6.67 5.33 6.67 6.67 6.67 4.00 8.89%
NAPS 0.60 0.54 0.51 0.52 0.52 0.50 0.44 5.30%
Adjusted Per Share Value based on latest NOSH - 369,554
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.67 20.45 20.91 18.98 22.55 22.83 18.10 4.57%
EPS 9.63 8.89 6.83 8.85 10.45 11.52 4.79 12.33%
DPS 5.44 5.34 4.26 5.32 5.32 5.34 3.20 9.24%
NAPS 0.4898 0.4328 0.407 0.4149 0.4146 0.4002 0.3525 5.63%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.59 1.40 1.47 1.18 1.18 1.37 1.29 -
P/RPS 5.48 5.49 5.61 4.96 4.17 4.80 5.71 -0.68%
P/EPS 13.47 12.62 17.17 10.64 9.00 9.52 21.60 -7.56%
EY 7.42 7.92 5.82 9.40 11.11 10.50 4.63 8.17%
DY 4.19 4.76 3.63 5.65 5.65 4.87 3.10 5.14%
P/NAPS 2.65 2.59 2.88 2.27 2.27 2.74 2.93 -1.65%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 24/11/14 19/11/13 22/11/12 21/11/11 23/11/10 25/11/09 -
Price 1.77 1.41 1.51 1.13 1.17 1.31 1.52 -
P/RPS 6.10 5.53 5.76 4.75 4.14 4.59 6.73 -1.62%
P/EPS 15.00 12.71 17.64 10.19 8.93 9.11 25.45 -8.43%
EY 6.67 7.87 5.67 9.82 11.20 10.98 3.93 9.21%
DY 3.77 4.73 3.53 5.90 5.70 5.09 2.63 6.18%
P/NAPS 2.95 2.61 2.96 2.17 2.25 2.62 3.45 -2.57%

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