[UCHITEC] YoY TTM Result on 30-Jun-2015 [#2]

Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 4.53%
YoY- -1.57%
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 137,317 127,067 117,546 102,031 90,517 101,990 90,677 7.15%
PBT 71,591 62,397 53,308 43,177 39,393 50,206 43,502 8.65%
Tax -2,888 -1,624 -1,239 -1,149 3,307 -7,526 -744 25.35%
NP 68,703 60,773 52,069 42,028 42,700 42,680 42,758 8.22%
-
NP to SH 68,703 60,773 52,069 42,028 42,700 42,680 42,758 8.22%
-
Tax Rate 4.03% 2.60% 2.32% 2.66% -8.39% 14.99% 1.71% -
Total Cost 68,614 66,294 65,477 60,003 47,817 59,310 47,919 6.16%
-
Net Worth 263,982 248,934 216,521 209,624 189,097 180,960 181,079 6.48%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 109,385 53,628 41,692 37,062 36,997 44,361 44,357 16.22%
Div Payout % 159.22% 88.24% 80.07% 88.19% 86.64% 103.94% 103.74% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 263,982 248,934 216,521 209,624 189,097 180,960 181,079 6.48%
NOSH 449,698 445,083 393,675 374,329 370,780 369,307 369,549 3.32%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 50.03% 47.83% 44.30% 41.19% 47.17% 41.85% 47.15% -
ROE 26.03% 24.41% 24.05% 20.05% 22.58% 23.59% 23.61% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 30.69 29.10 29.86 27.26 24.41 27.62 24.54 3.79%
EPS 15.36 13.92 13.23 11.23 11.52 11.56 11.57 4.83%
DPS 24.45 12.28 10.59 10.00 10.00 12.00 12.00 12.58%
NAPS 0.59 0.57 0.55 0.56 0.51 0.49 0.49 3.14%
Adjusted Per Share Value based on latest NOSH - 374,329
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 29.65 27.44 25.38 22.03 19.54 22.02 19.58 7.15%
EPS 14.83 13.12 11.24 9.07 9.22 9.22 9.23 8.22%
DPS 23.62 11.58 9.00 8.00 7.99 9.58 9.58 16.22%
NAPS 0.57 0.5375 0.4675 0.4526 0.4083 0.3907 0.391 6.48%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.73 1.85 1.53 1.58 1.39 1.28 1.19 -
P/RPS 8.90 6.36 5.12 5.80 5.69 4.63 4.85 10.64%
P/EPS 17.78 13.29 11.57 14.07 12.07 11.08 10.28 9.55%
EY 5.62 7.52 8.64 7.11 8.29 9.03 9.72 -8.72%
DY 8.96 6.64 6.92 6.33 7.19 9.38 10.08 -1.94%
P/NAPS 4.63 3.25 2.78 2.82 2.73 2.61 2.43 11.33%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 23/08/17 24/08/16 20/08/15 19/08/14 23/08/13 27/08/12 -
Price 3.32 2.10 1.66 1.46 1.43 1.45 1.18 -
P/RPS 10.82 7.22 5.56 5.36 5.86 5.25 4.81 14.45%
P/EPS 21.62 15.09 12.55 13.00 12.42 12.55 10.20 13.33%
EY 4.63 6.63 7.97 7.69 8.05 7.97 9.81 -11.75%
DY 7.36 5.85 6.38 6.85 6.99 8.28 10.17 -5.24%
P/NAPS 5.63 3.68 3.02 2.61 2.80 2.96 2.41 15.18%

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