[UCHITEC] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 23.53%
YoY- -12.84%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 120,897 112,612 95,459 93,961 92,295 103,306 100,883 3.05%
PBT 57,087 50,382 41,320 41,764 46,259 49,690 52,940 1.26%
Tax -1,579 -1,084 -1,211 -2,690 -1,428 -747 -362 27.79%
NP 55,508 49,298 40,109 39,074 44,831 48,943 52,578 0.90%
-
NP to SH 55,508 49,298 40,109 39,074 44,831 48,943 52,578 0.90%
-
Tax Rate 2.77% 2.15% 2.93% 6.44% 3.09% 1.50% 0.68% -
Total Cost 65,389 63,314 55,350 54,887 47,464 54,363 48,305 5.17%
-
Net Worth 240,862 224,254 192,938 192,227 188,489 188,384 181,687 4.80%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 53,986 41,810 37,103 36,966 44,350 44,325 44,494 3.27%
Div Payout % 97.26% 84.81% 92.51% 94.61% 98.93% 90.57% 84.63% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 240,862 224,254 192,938 192,227 188,489 188,384 181,687 4.80%
NOSH 443,695 380,092 371,036 369,668 369,587 369,381 370,789 3.03%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 45.91% 43.78% 42.02% 41.59% 48.57% 47.38% 52.12% -
ROE 23.05% 21.98% 20.79% 20.33% 23.78% 25.98% 28.94% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 29.11 29.63 25.73 25.42 24.97 27.97 27.21 1.13%
EPS 13.37 12.97 10.81 10.57 12.13 13.25 14.18 -0.97%
DPS 13.00 11.00 10.00 10.00 12.00 12.00 12.00 1.34%
NAPS 0.58 0.59 0.52 0.52 0.51 0.51 0.49 2.84%
Adjusted Per Share Value based on latest NOSH - 369,879
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 26.11 24.32 20.61 20.29 19.93 22.31 21.78 3.06%
EPS 11.99 10.65 8.66 8.44 9.68 10.57 11.35 0.91%
DPS 11.66 9.03 8.01 7.98 9.58 9.57 9.61 3.27%
NAPS 0.5201 0.4843 0.4166 0.4151 0.407 0.4068 0.3923 4.80%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.78 1.74 1.43 1.37 1.16 1.09 1.30 -
P/RPS 6.11 5.87 5.56 5.39 4.65 3.90 4.78 4.17%
P/EPS 13.32 13.42 13.23 12.96 9.56 8.23 9.17 6.41%
EY 7.51 7.45 7.56 7.72 10.46 12.16 10.91 -6.02%
DY 7.30 6.32 6.99 7.30 10.34 11.01 9.23 -3.83%
P/NAPS 3.07 2.95 2.75 2.63 2.27 2.14 2.65 2.47%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 24/02/16 26/02/15 26/02/14 28/02/13 28/02/12 25/02/11 -
Price 1.80 1.63 1.53 1.32 1.18 1.17 1.29 -
P/RPS 6.18 5.50 5.95 5.19 4.73 4.18 4.74 4.51%
P/EPS 13.47 12.57 14.15 12.49 9.73 8.83 9.10 6.74%
EY 7.43 7.96 7.07 8.01 10.28 11.32 10.99 -6.31%
DY 7.22 6.75 6.54 7.58 10.17 10.26 9.30 -4.12%
P/NAPS 3.10 2.76 2.94 2.54 2.31 2.29 2.63 2.77%

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