[UCHITEC] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 48.48%
YoY- 8.34%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 100,955 101,877 89,234 82,212 71,031 72,611 65,925 7.35%
PBT 51,627 52,651 44,273 34,415 31,880 32,782 31,527 8.56%
Tax -3,251 -1,145 -1,108 -958 -998 -9,058 -784 26.73%
NP 48,376 51,506 43,165 33,457 30,882 23,724 30,743 7.84%
-
NP to SH 48,376 51,506 43,165 33,457 30,882 23,724 30,743 7.84%
-
Tax Rate 6.30% 2.17% 2.50% 2.78% 3.13% 27.63% 2.49% -
Total Cost 52,579 50,371 46,069 48,755 40,149 48,887 35,182 6.92%
-
Net Worth 161,055 271,052 240,787 226,827 200,436 188,461 192,143 -2.89%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 31,316 74,320 20,405 18,902 18,558 14,781 18,475 9.18%
Div Payout % 64.74% 144.30% 47.27% 56.50% 60.10% 62.31% 60.10% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 161,055 271,052 240,787 226,827 200,436 188,461 192,143 -2.89%
NOSH 450,550 445,103 443,695 378,045 371,177 369,532 369,507 3.35%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 47.92% 50.56% 48.37% 40.70% 43.48% 32.67% 46.63% -
ROE 30.04% 19.00% 17.93% 14.75% 15.41% 12.59% 16.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 22.57 23.30 21.86 21.75 19.14 19.65 17.84 3.99%
EPS 10.81 11.78 10.58 8.85 8.32 6.42 8.32 4.45%
DPS 7.00 17.00 5.00 5.00 5.00 4.00 5.00 5.76%
NAPS 0.36 0.62 0.59 0.60 0.54 0.51 0.52 -5.94%
Adjusted Per Share Value based on latest NOSH - 377,993
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 21.80 22.00 19.27 17.75 15.34 15.68 14.23 7.36%
EPS 10.45 11.12 9.32 7.22 6.67 5.12 6.64 7.84%
DPS 6.76 16.05 4.41 4.08 4.01 3.19 3.99 9.18%
NAPS 0.3478 0.5853 0.5199 0.4898 0.4328 0.4069 0.4149 -2.89%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.09 2.59 1.67 1.59 1.40 1.47 1.18 -
P/RPS 13.69 11.11 7.64 7.31 7.32 7.48 6.61 12.89%
P/EPS 28.58 21.98 15.79 17.97 16.83 22.90 14.18 12.38%
EY 3.50 4.55 6.33 5.57 5.94 4.37 7.05 -11.01%
DY 2.27 6.56 2.99 3.14 3.57 2.72 4.24 -9.88%
P/NAPS 8.58 4.18 2.83 2.65 2.59 2.88 2.27 24.79%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 23/11/17 25/11/16 20/11/15 24/11/14 19/11/13 22/11/12 -
Price 2.90 3.14 1.80 1.77 1.41 1.51 1.13 -
P/RPS 12.85 13.47 8.23 8.14 7.37 7.68 6.33 12.51%
P/EPS 26.82 26.65 17.02 20.00 16.95 23.52 13.58 12.00%
EY 3.73 3.75 5.88 5.00 5.90 4.25 7.36 -10.70%
DY 2.41 5.41 2.78 2.82 3.55 2.65 4.42 -9.61%
P/NAPS 8.06 5.06 3.05 2.95 2.61 2.96 2.17 24.43%

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