[UCHITEC] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 49.81%
YoY- 30.17%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 101,877 89,234 82,212 71,031 72,611 65,925 78,312 4.47%
PBT 52,651 44,273 34,415 31,880 32,782 31,527 37,047 6.02%
Tax -1,145 -1,108 -958 -998 -9,058 -784 -753 7.22%
NP 51,506 43,165 33,457 30,882 23,724 30,743 36,294 6.00%
-
NP to SH 51,506 43,165 33,457 30,882 23,724 30,743 36,294 6.00%
-
Tax Rate 2.17% 2.50% 2.78% 3.13% 27.63% 2.49% 2.03% -
Total Cost 50,371 46,069 48,755 40,149 48,887 35,182 42,018 3.06%
-
Net Worth 271,052 240,787 226,827 200,436 188,461 192,143 191,992 5.91%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 74,320 20,405 18,902 18,558 14,781 18,475 18,460 26.10%
Div Payout % 144.30% 47.27% 56.50% 60.10% 62.31% 60.10% 50.86% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 271,052 240,787 226,827 200,436 188,461 192,143 191,992 5.91%
NOSH 445,103 443,695 378,045 371,177 369,532 369,507 369,216 3.16%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 50.56% 48.37% 40.70% 43.48% 32.67% 46.63% 46.35% -
ROE 19.00% 17.93% 14.75% 15.41% 12.59% 16.00% 18.90% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 23.30 21.86 21.75 19.14 19.65 17.84 21.21 1.57%
EPS 11.78 10.58 8.85 8.32 6.42 8.32 9.83 3.05%
DPS 17.00 5.00 5.00 5.00 4.00 5.00 5.00 22.60%
NAPS 0.62 0.59 0.60 0.54 0.51 0.52 0.52 2.97%
Adjusted Per Share Value based on latest NOSH - 370,685
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 21.99 19.26 17.75 15.33 15.67 14.23 16.90 4.48%
EPS 11.12 9.32 7.22 6.67 5.12 6.64 7.83 6.01%
DPS 16.04 4.40 4.08 4.01 3.19 3.99 3.98 26.12%
NAPS 0.5851 0.5197 0.4896 0.4326 0.4068 0.4147 0.4144 5.91%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.59 1.67 1.59 1.40 1.47 1.18 1.18 -
P/RPS 11.11 7.64 7.31 7.32 7.48 6.61 5.56 12.21%
P/EPS 21.98 15.79 17.97 16.83 22.90 14.18 12.00 10.60%
EY 4.55 6.33 5.57 5.94 4.37 7.05 8.33 -9.57%
DY 6.56 2.99 3.14 3.57 2.72 4.24 4.24 7.53%
P/NAPS 4.18 2.83 2.65 2.59 2.88 2.27 2.27 10.70%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 25/11/16 20/11/15 24/11/14 19/11/13 22/11/12 21/11/11 -
Price 3.14 1.80 1.77 1.41 1.51 1.13 1.17 -
P/RPS 13.47 8.23 8.14 7.37 7.68 6.33 5.52 16.01%
P/EPS 26.65 17.02 20.00 16.95 23.52 13.58 11.90 14.36%
EY 3.75 5.88 5.00 5.90 4.25 7.36 8.40 -12.56%
DY 5.41 2.78 2.82 3.55 2.65 4.42 4.27 4.01%
P/NAPS 5.06 3.05 2.95 2.61 2.96 2.17 2.25 14.44%

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