[UCHITEC] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 41.44%
YoY- 5.78%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 29,402 24,793 22,929 25,938 25,696 30,302 22,362 4.66%
PBT 11,336 10,658 9,189 11,881 11,213 16,417 9,343 3.27%
Tax -412 -390 -2,453 -277 -243 -299 -156 17.56%
NP 10,924 10,268 6,736 11,604 10,970 16,118 9,187 2.92%
-
NP to SH 10,924 10,268 6,736 11,604 10,970 16,118 9,187 2.92%
-
Tax Rate 3.63% 3.66% 26.69% 2.33% 2.17% 1.82% 1.67% -
Total Cost 18,478 14,525 16,193 14,334 14,726 14,184 13,175 5.79%
-
Net Worth 226,795 200,170 188,756 192,168 192,067 185,264 162,995 5.65%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 18,899 18,534 14,804 18,477 18,468 18,526 11,113 9.24%
Div Payout % 173.01% 180.51% 219.78% 159.24% 168.35% 114.94% 120.97% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 226,795 200,170 188,756 192,168 192,067 185,264 162,995 5.65%
NOSH 377,993 370,685 370,109 369,554 369,360 370,528 370,443 0.33%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 37.15% 41.41% 29.38% 44.74% 42.69% 53.19% 41.08% -
ROE 4.82% 5.13% 3.57% 6.04% 5.71% 8.70% 5.64% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 7.78 6.69 6.20 7.02 6.96 8.18 6.04 4.30%
EPS 2.89 2.77 1.82 3.14 2.97 4.35 2.48 2.58%
DPS 5.00 5.00 4.00 5.00 5.00 5.00 3.00 8.88%
NAPS 0.60 0.54 0.51 0.52 0.52 0.50 0.44 5.30%
Adjusted Per Share Value based on latest NOSH - 369,554
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.35 5.35 4.95 5.60 5.55 6.54 4.83 4.66%
EPS 2.36 2.22 1.45 2.51 2.37 3.48 1.98 2.96%
DPS 4.08 4.00 3.20 3.99 3.99 4.00 2.40 9.24%
NAPS 0.4897 0.4322 0.4076 0.4149 0.4147 0.40 0.3519 5.65%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.59 1.40 1.47 1.18 1.18 1.37 1.29 -
P/RPS 20.44 20.93 23.73 16.81 16.96 16.75 21.37 -0.73%
P/EPS 55.02 50.54 80.77 37.58 39.73 31.49 52.02 0.93%
EY 1.82 1.98 1.24 2.66 2.52 3.18 1.92 -0.88%
DY 3.14 3.57 2.72 4.24 4.24 3.65 2.33 5.09%
P/NAPS 2.65 2.59 2.88 2.27 2.27 2.74 2.93 -1.65%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 24/11/14 19/11/13 22/11/12 21/11/11 23/11/10 25/11/09 -
Price 1.77 1.41 1.51 1.13 1.17 1.31 1.52 -
P/RPS 22.76 21.08 24.37 16.10 16.82 16.02 25.18 -1.66%
P/EPS 61.25 50.90 82.97 35.99 39.39 30.11 61.29 -0.01%
EY 1.63 1.96 1.21 2.78 2.54 3.32 1.63 0.00%
DY 2.82 3.55 2.65 4.42 4.27 3.82 1.97 6.15%
P/NAPS 2.95 2.61 2.96 2.17 2.25 2.62 3.45 -2.57%

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