[UCHITEC] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 70.59%
YoY- 29.02%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 117,230 100,955 101,877 89,234 82,212 71,031 72,611 8.30%
PBT 58,544 51,627 52,651 44,273 34,415 31,880 32,782 10.14%
Tax -2,306 -3,251 -1,145 -1,108 -958 -998 -9,058 -20.38%
NP 56,238 48,376 51,506 43,165 33,457 30,882 23,724 15.46%
-
NP to SH 56,238 48,376 51,506 43,165 33,457 30,882 23,724 15.46%
-
Tax Rate 3.94% 6.30% 2.17% 2.50% 2.78% 3.13% 27.63% -
Total Cost 60,992 52,579 50,371 46,069 48,755 40,149 48,887 3.75%
-
Net Worth 175,003 161,055 271,052 240,787 226,827 200,436 188,461 -1.22%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 33,654 31,316 74,320 20,405 18,902 18,558 14,781 14.69%
Div Payout % 59.84% 64.74% 144.30% 47.27% 56.50% 60.10% 62.31% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 175,003 161,055 271,052 240,787 226,827 200,436 188,461 -1.22%
NOSH 450,912 450,550 445,103 443,695 378,045 371,177 369,532 3.37%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 47.97% 47.92% 50.56% 48.37% 40.70% 43.48% 32.67% -
ROE 32.14% 30.04% 19.00% 17.93% 14.75% 15.41% 12.59% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 26.12 22.57 23.30 21.86 21.75 19.14 19.65 4.85%
EPS 12.53 10.81 11.78 10.58 8.85 8.32 6.42 11.78%
DPS 7.50 7.00 17.00 5.00 5.00 5.00 4.00 11.03%
NAPS 0.39 0.36 0.62 0.59 0.60 0.54 0.51 -4.37%
Adjusted Per Share Value based on latest NOSH - 443,695
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 25.30 21.79 21.99 19.26 17.75 15.33 15.67 8.30%
EPS 12.14 10.44 11.12 9.32 7.22 6.67 5.12 15.46%
DPS 7.26 6.76 16.04 4.40 4.08 4.01 3.19 14.68%
NAPS 0.3778 0.3476 0.5851 0.5197 0.4896 0.4326 0.4068 -1.22%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.81 3.09 2.59 1.67 1.59 1.40 1.47 -
P/RPS 10.76 13.69 11.11 7.64 7.31 7.32 7.48 6.24%
P/EPS 22.42 28.58 21.98 15.79 17.97 16.83 22.90 -0.35%
EY 4.46 3.50 4.55 6.33 5.57 5.94 4.37 0.34%
DY 2.67 2.27 6.56 2.99 3.14 3.57 2.72 -0.30%
P/NAPS 7.21 8.58 4.18 2.83 2.65 2.59 2.88 16.51%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 23/11/18 23/11/17 25/11/16 20/11/15 24/11/14 19/11/13 -
Price 2.80 2.90 3.14 1.80 1.77 1.41 1.51 -
P/RPS 10.72 12.85 13.47 8.23 8.14 7.37 7.68 5.71%
P/EPS 22.34 26.82 26.65 17.02 20.00 16.95 23.52 -0.85%
EY 4.48 3.73 3.75 5.88 5.00 5.90 4.25 0.88%
DY 2.68 2.41 5.41 2.78 2.82 3.55 2.65 0.18%
P/NAPS 7.18 8.06 5.06 3.05 2.95 2.61 2.96 15.90%

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