[UCHITEC] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 34.85%
YoY- -6.91%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 95,459 93,961 92,295 103,306 100,883 83,139 122,898 -4.12%
PBT 41,320 41,764 46,259 49,690 52,940 27,710 60,708 -6.20%
Tax -1,211 -2,690 -1,428 -747 -362 -758 -1,960 -7.70%
NP 40,109 39,074 44,831 48,943 52,578 26,952 58,748 -6.16%
-
NP to SH 40,109 39,074 44,831 48,943 52,578 26,952 58,748 -6.16%
-
Tax Rate 2.93% 6.44% 3.09% 1.50% 0.68% 2.74% 3.23% -
Total Cost 55,350 54,887 47,464 54,363 48,305 56,187 64,150 -2.42%
-
Net Worth 192,938 192,227 188,489 188,384 181,687 163,126 170,930 2.03%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 37,103 36,966 44,350 44,325 44,494 22,244 44,590 -3.01%
Div Payout % 92.51% 94.61% 98.93% 90.57% 84.63% 82.53% 75.90% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 192,938 192,227 188,489 188,384 181,687 163,126 170,930 2.03%
NOSH 371,036 369,668 369,587 369,381 370,789 370,742 371,587 -0.02%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 42.02% 41.59% 48.57% 47.38% 52.12% 32.42% 47.80% -
ROE 20.79% 20.33% 23.78% 25.98% 28.94% 16.52% 34.37% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 25.73 25.42 24.97 27.97 27.21 22.42 33.07 -4.09%
EPS 10.81 10.57 12.13 13.25 14.18 7.27 15.81 -6.13%
DPS 10.00 10.00 12.00 12.00 12.00 6.00 12.00 -2.99%
NAPS 0.52 0.52 0.51 0.51 0.49 0.44 0.46 2.06%
Adjusted Per Share Value based on latest NOSH - 369,853
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 20.61 20.28 19.92 22.30 21.78 17.95 26.53 -4.11%
EPS 8.66 8.43 9.68 10.56 11.35 5.82 12.68 -6.15%
DPS 8.01 7.98 9.57 9.57 9.60 4.80 9.62 -3.00%
NAPS 0.4165 0.4149 0.4069 0.4066 0.3922 0.3521 0.369 2.03%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.43 1.37 1.16 1.09 1.30 1.34 0.92 -
P/RPS 5.56 5.39 4.65 3.90 4.78 5.98 2.78 12.24%
P/EPS 13.23 12.96 9.56 8.23 9.17 18.43 5.82 14.66%
EY 7.56 7.72 10.46 12.16 10.91 5.43 17.18 -12.78%
DY 6.99 7.30 10.34 11.01 9.23 4.48 13.04 -9.86%
P/NAPS 2.75 2.63 2.27 2.14 2.65 3.05 2.00 5.44%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 28/02/13 28/02/12 25/02/11 24/02/10 25/02/09 -
Price 1.53 1.32 1.18 1.17 1.29 1.27 0.75 -
P/RPS 5.95 5.19 4.73 4.18 4.74 5.66 2.27 17.41%
P/EPS 14.15 12.49 9.73 8.83 9.10 17.47 4.74 19.98%
EY 7.07 8.01 10.28 11.32 10.99 5.72 21.08 -16.63%
DY 6.54 7.58 10.17 10.26 9.30 4.72 16.00 -13.84%
P/NAPS 2.94 2.54 2.31 2.29 2.63 2.89 1.63 10.32%

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