[UCHITEC] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 45.01%
YoY- 71.68%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 39,012 34,708 31,663 30,400 24,428 21,350 26,370 6.74%
PBT 20,915 19,497 12,814 15,967 9,440 8,982 14,732 6.01%
Tax -282 -502 -471 -126 -213 6,368 -644 -12.85%
NP 20,633 18,995 12,343 15,841 9,227 15,350 14,088 6.56%
-
NP to SH 20,633 18,995 12,343 15,841 9,227 15,350 14,088 6.56%
-
Tax Rate 1.35% 2.57% 3.68% 0.79% 2.26% -70.90% 4.37% -
Total Cost 18,379 15,713 19,320 14,559 15,201 6,000 12,282 6.94%
-
Net Worth 152,143 232,304 240,862 224,129 192,692 192,337 188,579 -3.51%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 31,323 35,064 33,222 22,792 18,528 22,192 25,883 3.22%
Div Payout % 151.81% 184.60% 269.16% 143.88% 200.80% 144.58% 183.73% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 152,143 232,304 240,862 224,129 192,692 192,337 188,579 -3.51%
NOSH 450,640 449,185 443,695 379,880 370,562 369,879 369,763 3.35%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 52.89% 54.73% 38.98% 52.11% 37.77% 71.90% 53.42% -
ROE 13.56% 8.18% 5.12% 7.07% 4.79% 7.98% 7.47% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.72 7.92 7.62 8.00 6.59 5.77 7.13 3.41%
EPS 4.61 4.33 2.97 4.17 2.49 4.15 3.81 3.22%
DPS 7.00 8.00 8.00 6.00 5.00 6.00 7.00 0.00%
NAPS 0.34 0.53 0.58 0.59 0.52 0.52 0.51 -6.53%
Adjusted Per Share Value based on latest NOSH - 379,880
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.42 7.49 6.84 6.56 5.27 4.61 5.69 6.74%
EPS 4.46 4.10 2.67 3.42 1.99 3.31 3.04 6.59%
DPS 6.76 7.57 7.17 4.92 4.00 4.79 5.59 3.21%
NAPS 0.3285 0.5016 0.5201 0.484 0.4161 0.4153 0.4072 -3.51%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.54 3.31 1.78 1.74 1.43 1.37 1.16 -
P/RPS 29.13 41.80 23.35 21.74 21.69 23.73 16.27 10.18%
P/EPS 55.09 76.38 59.89 41.73 57.43 33.01 30.45 10.38%
EY 1.82 1.31 1.67 2.40 1.74 3.03 3.28 -9.34%
DY 2.76 2.42 4.49 3.45 3.50 4.38 6.03 -12.20%
P/NAPS 7.47 6.25 3.07 2.95 2.75 2.63 2.27 21.94%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 24/02/17 24/02/16 26/02/15 26/02/14 28/02/13 -
Price 2.82 3.01 1.80 1.63 1.53 1.32 1.18 -
P/RPS 32.35 38.01 23.61 20.37 23.21 22.87 16.55 11.81%
P/EPS 61.16 69.46 60.56 39.09 61.45 31.81 30.97 12.00%
EY 1.64 1.44 1.65 2.56 1.63 3.14 3.23 -10.67%
DY 2.48 2.66 4.44 3.68 3.27 4.55 5.93 -13.51%
P/NAPS 8.29 5.68 3.10 2.76 2.94 2.54 2.31 23.72%

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