[UCHITEC] YoY Cumulative 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- 60.63%
YoY- -15.29%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 82,212 71,031 72,611 65,925 78,312 79,284 62,862 4.57%
PBT 34,415 31,880 32,782 31,527 37,047 40,746 17,443 11.98%
Tax -958 -998 -9,058 -784 -753 -748 -820 2.62%
NP 33,457 30,882 23,724 30,743 36,294 39,998 16,623 12.35%
-
NP to SH 33,457 30,882 23,724 30,743 36,294 39,998 16,623 12.35%
-
Tax Rate 2.78% 3.13% 27.63% 2.49% 2.03% 1.84% 4.70% -
Total Cost 48,755 40,149 48,887 35,182 42,018 39,286 46,239 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 18,902 18,558 14,781 18,475 18,460 18,534 11,131 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 14.75% 15.41% 12.59% 16.00% 18.90% 21.58% 10.18% -
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 21.75 19.14 19.65 17.84 21.21 21.39 16.94 4.25%
EPS 8.85 8.32 6.42 8.32 9.83 10.79 4.48 12.00%
DPS 5.00 5.00 4.00 5.00 5.00 5.00 3.00 8.88%
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 17.75 15.33 15.67 14.23 16.90 17.11 13.57 4.57%
EPS 7.22 6.67 5.12 6.64 7.83 8.63 3.59 12.34%
DPS 4.08 4.01 3.19 3.99 3.98 4.00 2.40 9.24%
NAPS 0.4896 0.4326 0.4068 0.4147 0.4144 0.4001 0.3524 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 7.31 7.32 7.48 6.61 5.56 6.41 7.61 -0.66%
P/EPS 17.97 16.83 22.90 14.18 12.00 12.70 28.79 -7.55%
EY 5.57 5.94 4.37 7.05 8.33 7.88 3.47 8.20%
DY 3.14 3.57 2.72 4.24 4.24 3.65 2.33 5.09%
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 8.14 7.37 7.68 6.33 5.52 6.12 8.97 -1.60%
P/EPS 20.00 16.95 23.52 13.58 11.90 12.14 33.93 -8.42%
EY 5.00 5.90 4.25 7.36 8.40 8.24 2.95 9.18%
DY 2.82 3.55 2.65 4.42 4.27 3.82 1.97 6.15%
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