[UCHITEC] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -10.77%
YoY- -20.85%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 102,031 90,517 101,990 90,677 104,517 91,621 93,037 1.54%
PBT 43,177 39,393 50,206 43,502 54,445 43,939 32,402 4.89%
Tax -1,149 3,307 -7,526 -744 -423 -543 -1,188 -0.55%
NP 42,028 42,700 42,680 42,758 54,022 43,396 31,214 5.08%
-
NP to SH 42,028 42,700 42,680 42,758 54,022 43,396 31,214 5.08%
-
Tax Rate 2.66% -8.39% 14.99% 1.71% 0.78% 1.24% 3.67% -
Total Cost 60,003 47,817 59,310 47,919 50,495 48,225 61,823 -0.49%
-
Net Worth 209,624 189,097 180,960 181,079 177,202 174,539 155,499 5.10%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 37,062 36,997 44,361 44,357 44,502 22,260 44,650 -3.05%
Div Payout % 88.19% 86.64% 103.94% 103.74% 82.38% 51.30% 143.05% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 209,624 189,097 180,960 181,079 177,202 174,539 155,499 5.10%
NOSH 374,329 370,780 369,307 369,549 369,171 371,360 370,238 0.18%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 41.19% 47.17% 41.85% 47.15% 51.69% 47.36% 33.55% -
ROE 20.05% 22.58% 23.59% 23.61% 30.49% 24.86% 20.07% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 27.26 24.41 27.62 24.54 28.31 24.67 25.13 1.36%
EPS 11.23 11.52 11.56 11.57 14.63 11.69 8.43 4.89%
DPS 10.00 10.00 12.00 12.00 12.00 6.00 12.00 -2.99%
NAPS 0.56 0.51 0.49 0.49 0.48 0.47 0.42 4.90%
Adjusted Per Share Value based on latest NOSH - 369,549
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 22.02 19.54 22.01 19.57 22.56 19.78 20.08 1.54%
EPS 9.07 9.22 9.21 9.23 11.66 9.37 6.74 5.07%
DPS 8.00 7.99 9.58 9.57 9.61 4.81 9.64 -3.05%
NAPS 0.4525 0.4082 0.3906 0.3909 0.3825 0.3767 0.3357 5.09%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.58 1.39 1.28 1.19 1.35 1.29 1.13 -
P/RPS 5.80 5.69 4.63 4.85 4.77 5.23 4.50 4.31%
P/EPS 14.07 12.07 11.08 10.28 9.23 11.04 13.40 0.81%
EY 7.11 8.29 9.03 9.72 10.84 9.06 7.46 -0.79%
DY 6.33 7.19 9.38 10.08 8.89 4.65 10.62 -8.25%
P/NAPS 2.82 2.73 2.61 2.43 2.81 2.74 2.69 0.78%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 19/08/14 23/08/13 27/08/12 25/08/11 19/08/10 25/08/09 -
Price 1.46 1.43 1.45 1.18 1.24 1.41 1.30 -
P/RPS 5.36 5.86 5.25 4.81 4.38 5.72 5.17 0.60%
P/EPS 13.00 12.42 12.55 10.20 8.47 12.07 15.42 -2.80%
EY 7.69 8.05 7.97 9.81 11.80 8.29 6.49 2.86%
DY 6.85 6.99 8.28 10.17 9.68 4.26 9.23 -4.84%
P/NAPS 2.61 2.80 2.96 2.41 2.58 3.00 3.10 -2.82%

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