[UCHITEC] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1.48%
YoY- -11.22%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 106,640 92,381 98,981 90,919 99,911 99,561 88,682 3.11%
PBT 43,855 40,862 47,514 44,170 49,241 51,013 28,555 7.40%
Tax -1,171 5,370 -9,702 -778 -367 -686 -890 4.67%
NP 42,684 46,232 37,812 43,392 48,874 50,327 27,665 7.49%
-
NP to SH 42,684 46,232 37,812 43,392 48,874 50,327 27,665 7.49%
-
Tax Rate 2.67% -13.14% 20.42% 1.76% 0.75% 1.34% 3.12% -
Total Cost 63,956 46,149 61,169 47,527 51,037 49,234 61,017 0.78%
-
Net Worth 226,795 200,170 188,756 192,168 192,067 185,264 162,995 5.65%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 37,427 40,727 40,687 44,367 44,444 29,673 33,420 1.90%
Div Payout % 87.69% 88.09% 107.61% 102.25% 90.94% 58.96% 120.80% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 226,795 200,170 188,756 192,168 192,067 185,264 162,995 5.65%
NOSH 377,993 370,685 370,109 369,554 369,360 370,528 370,443 0.33%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 40.03% 50.04% 38.20% 47.73% 48.92% 50.55% 31.20% -
ROE 18.82% 23.10% 20.03% 22.58% 25.45% 27.16% 16.97% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 28.21 24.92 26.74 24.60 27.05 26.87 23.94 2.77%
EPS 11.29 12.47 10.22 11.74 13.23 13.58 7.47 7.12%
DPS 10.00 11.00 11.00 12.00 12.00 8.00 9.00 1.77%
NAPS 0.60 0.54 0.51 0.52 0.52 0.50 0.44 5.30%
Adjusted Per Share Value based on latest NOSH - 369,554
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.02 19.94 21.37 19.63 21.57 21.49 19.14 3.12%
EPS 9.21 9.98 8.16 9.37 10.55 10.86 5.97 7.48%
DPS 8.08 8.79 8.78 9.58 9.59 6.41 7.21 1.91%
NAPS 0.4895 0.4321 0.4074 0.4148 0.4146 0.3999 0.3518 5.65%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.59 1.40 1.47 1.18 1.18 1.37 1.29 -
P/RPS 5.64 5.62 5.50 4.80 4.36 5.10 5.39 0.75%
P/EPS 14.08 11.23 14.39 10.05 8.92 10.09 17.27 -3.34%
EY 7.10 8.91 6.95 9.95 11.21 9.91 5.79 3.45%
DY 6.29 7.86 7.48 10.17 10.17 5.84 6.98 -1.71%
P/NAPS 2.65 2.59 2.88 2.27 2.27 2.74 2.93 -1.65%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 24/11/14 19/11/13 22/11/12 21/11/11 23/11/10 25/11/09 -
Price 1.77 1.41 1.51 1.13 1.17 1.31 1.52 -
P/RPS 6.27 5.66 5.65 4.59 4.33 4.88 6.35 -0.21%
P/EPS 15.67 11.31 14.78 9.62 8.84 9.64 20.35 -4.26%
EY 6.38 8.85 6.77 10.39 11.31 10.37 4.91 4.45%
DY 5.65 7.80 7.28 10.62 10.26 6.11 5.92 -0.77%
P/NAPS 2.95 2.61 2.96 2.17 2.25 2.62 3.45 -2.57%

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