[UCHITEC] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 39.65%
YoY- -22.83%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 89,234 82,212 71,031 72,611 65,925 78,312 79,284 1.98%
PBT 44,273 34,415 31,880 32,782 31,527 37,047 40,746 1.39%
Tax -1,108 -958 -998 -9,058 -784 -753 -748 6.76%
NP 43,165 33,457 30,882 23,724 30,743 36,294 39,998 1.27%
-
NP to SH 43,165 33,457 30,882 23,724 30,743 36,294 39,998 1.27%
-
Tax Rate 2.50% 2.78% 3.13% 27.63% 2.49% 2.03% 1.84% -
Total Cost 46,069 48,755 40,149 48,887 35,182 42,018 39,286 2.68%
-
Net Worth 240,787 226,827 200,436 188,461 192,143 191,992 185,347 4.45%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 20,405 18,902 18,558 14,781 18,475 18,460 18,534 1.61%
Div Payout % 47.27% 56.50% 60.10% 62.31% 60.10% 50.86% 46.34% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 240,787 226,827 200,436 188,461 192,143 191,992 185,347 4.45%
NOSH 443,695 378,045 371,177 369,532 369,507 369,216 370,695 3.03%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 48.37% 40.70% 43.48% 32.67% 46.63% 46.35% 50.45% -
ROE 17.93% 14.75% 15.41% 12.59% 16.00% 18.90% 21.58% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.86 21.75 19.14 19.65 17.84 21.21 21.39 0.36%
EPS 10.58 8.85 8.32 6.42 8.32 9.83 10.79 -0.32%
DPS 5.00 5.00 5.00 4.00 5.00 5.00 5.00 0.00%
NAPS 0.59 0.60 0.54 0.51 0.52 0.52 0.50 2.79%
Adjusted Per Share Value based on latest NOSH - 370,109
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.26 17.75 15.33 15.67 14.23 16.90 17.11 1.99%
EPS 9.32 7.22 6.67 5.12 6.64 7.83 8.63 1.28%
DPS 4.40 4.08 4.01 3.19 3.99 3.98 4.00 1.59%
NAPS 0.5197 0.4896 0.4326 0.4068 0.4147 0.4144 0.4001 4.45%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.67 1.59 1.40 1.47 1.18 1.18 1.37 -
P/RPS 7.64 7.31 7.32 7.48 6.61 5.56 6.41 2.96%
P/EPS 15.79 17.97 16.83 22.90 14.18 12.00 12.70 3.69%
EY 6.33 5.57 5.94 4.37 7.05 8.33 7.88 -3.58%
DY 2.99 3.14 3.57 2.72 4.24 4.24 3.65 -3.26%
P/NAPS 2.83 2.65 2.59 2.88 2.27 2.27 2.74 0.53%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 24/11/14 19/11/13 22/11/12 21/11/11 23/11/10 -
Price 1.80 1.77 1.41 1.51 1.13 1.17 1.31 -
P/RPS 8.23 8.14 7.37 7.68 6.33 5.52 6.12 5.05%
P/EPS 17.02 20.00 16.95 23.52 13.58 11.90 12.14 5.78%
EY 5.88 5.00 5.90 4.25 7.36 8.40 8.24 -5.46%
DY 2.78 2.82 3.55 2.65 4.42 4.27 3.82 -5.15%
P/NAPS 3.05 2.95 2.61 2.96 2.17 2.25 2.62 2.56%

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