[UCHITEC] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 21.41%
YoY- 11.38%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 30,400 24,428 21,350 26,370 24,994 21,599 20,277 6.97%
PBT 15,967 9,440 8,982 14,732 12,643 12,194 10,267 7.63%
Tax -126 -213 6,368 -644 6 386 62 -
NP 15,841 9,227 15,350 14,088 12,649 12,580 10,329 7.38%
-
NP to SH 15,841 9,227 15,350 14,088 12,649 12,580 10,329 7.38%
-
Tax Rate 0.79% 2.26% -70.90% 4.37% -0.05% -3.17% -0.60% -
Total Cost 14,559 15,201 6,000 12,282 12,345 9,019 9,948 6.54%
-
Net Worth 224,129 192,692 192,337 188,579 188,625 181,834 163,496 5.39%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 22,792 18,528 22,192 25,883 25,889 25,976 11,147 12.65%
Div Payout % 143.88% 200.80% 144.58% 183.73% 204.68% 206.49% 107.92% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 224,129 192,692 192,337 188,579 188,625 181,834 163,496 5.39%
NOSH 379,880 370,562 369,879 369,763 369,853 371,091 371,582 0.36%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 52.11% 37.77% 71.90% 53.42% 50.61% 58.24% 50.94% -
ROE 7.07% 4.79% 7.98% 7.47% 6.71% 6.92% 6.32% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.00 6.59 5.77 7.13 6.76 5.82 5.46 6.57%
EPS 4.17 2.49 4.15 3.81 3.42 3.39 2.78 6.98%
DPS 6.00 5.00 6.00 7.00 7.00 7.00 3.00 12.24%
NAPS 0.59 0.52 0.52 0.51 0.51 0.49 0.44 5.00%
Adjusted Per Share Value based on latest NOSH - 369,763
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.56 5.27 4.61 5.69 5.40 4.66 4.38 6.96%
EPS 3.42 1.99 3.31 3.04 2.73 2.72 2.23 7.38%
DPS 4.92 4.00 4.79 5.59 5.59 5.61 2.41 12.62%
NAPS 0.484 0.4161 0.4153 0.4072 0.4073 0.3926 0.353 5.39%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.74 1.43 1.37 1.16 1.09 1.30 1.34 -
P/RPS 21.74 21.69 23.73 16.27 16.13 22.34 24.56 -2.01%
P/EPS 41.73 57.43 33.01 30.45 31.87 38.35 48.21 -2.37%
EY 2.40 1.74 3.03 3.28 3.14 2.61 2.07 2.49%
DY 3.45 3.50 4.38 6.03 6.42 5.38 2.24 7.46%
P/NAPS 2.95 2.75 2.63 2.27 2.14 2.65 3.05 -0.55%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 26/02/14 28/02/13 28/02/12 25/02/11 24/02/10 -
Price 1.63 1.53 1.32 1.18 1.17 1.29 1.27 -
P/RPS 20.37 23.21 22.87 16.55 17.31 22.16 23.27 -2.19%
P/EPS 39.09 61.45 31.81 30.97 34.21 38.05 45.69 -2.56%
EY 2.56 1.63 3.14 3.23 2.92 2.63 2.19 2.63%
DY 3.68 3.27 4.55 5.93 5.98 5.43 2.36 7.68%
P/NAPS 2.76 2.94 2.54 2.31 2.29 2.63 2.89 -0.76%

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