[UCHITEC] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 127.88%
YoY- 8.96%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 31,663 30,400 24,428 21,350 26,370 24,994 21,599 6.57%
PBT 12,814 15,967 9,440 8,982 14,732 12,643 12,194 0.82%
Tax -471 -126 -213 6,368 -644 6 386 -
NP 12,343 15,841 9,227 15,350 14,088 12,649 12,580 -0.31%
-
NP to SH 12,343 15,841 9,227 15,350 14,088 12,649 12,580 -0.31%
-
Tax Rate 3.68% 0.79% 2.26% -70.90% 4.37% -0.05% -3.17% -
Total Cost 19,320 14,559 15,201 6,000 12,282 12,345 9,019 13.52%
-
Net Worth 240,862 224,129 192,692 192,337 188,579 188,625 181,834 4.79%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 33,222 22,792 18,528 22,192 25,883 25,889 25,976 4.18%
Div Payout % 269.16% 143.88% 200.80% 144.58% 183.73% 204.68% 206.49% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 240,862 224,129 192,692 192,337 188,579 188,625 181,834 4.79%
NOSH 443,695 379,880 370,562 369,879 369,763 369,853 371,091 3.02%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 38.98% 52.11% 37.77% 71.90% 53.42% 50.61% 58.24% -
ROE 5.12% 7.07% 4.79% 7.98% 7.47% 6.71% 6.92% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.62 8.00 6.59 5.77 7.13 6.76 5.82 4.58%
EPS 2.97 4.17 2.49 4.15 3.81 3.42 3.39 -2.17%
DPS 8.00 6.00 5.00 6.00 7.00 7.00 7.00 2.24%
NAPS 0.58 0.59 0.52 0.52 0.51 0.51 0.49 2.84%
Adjusted Per Share Value based on latest NOSH - 369,879
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.84 6.56 5.27 4.61 5.69 5.40 4.66 6.59%
EPS 2.67 3.42 1.99 3.31 3.04 2.73 2.72 -0.30%
DPS 7.17 4.92 4.00 4.79 5.59 5.59 5.61 4.17%
NAPS 0.5201 0.484 0.4161 0.4153 0.4072 0.4073 0.3926 4.79%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.78 1.74 1.43 1.37 1.16 1.09 1.30 -
P/RPS 23.35 21.74 21.69 23.73 16.27 16.13 22.34 0.73%
P/EPS 59.89 41.73 57.43 33.01 30.45 31.87 38.35 7.70%
EY 1.67 2.40 1.74 3.03 3.28 3.14 2.61 -7.16%
DY 4.49 3.45 3.50 4.38 6.03 6.42 5.38 -2.96%
P/NAPS 3.07 2.95 2.75 2.63 2.27 2.14 2.65 2.47%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 24/02/16 26/02/15 26/02/14 28/02/13 28/02/12 25/02/11 -
Price 1.80 1.63 1.53 1.32 1.18 1.17 1.29 -
P/RPS 23.61 20.37 23.21 22.87 16.55 17.31 22.16 1.06%
P/EPS 60.56 39.09 61.45 31.81 30.97 34.21 38.05 8.04%
EY 1.65 2.56 1.63 3.14 3.23 2.92 2.63 -7.46%
DY 4.44 3.68 3.27 4.55 5.93 5.98 5.43 -3.29%
P/NAPS 3.10 2.76 2.94 2.54 2.31 2.29 2.63 2.77%

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