[UCHITEC] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -11.41%
YoY- -12.86%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 119,634 106,640 92,381 98,981 90,919 99,911 99,561 3.10%
PBT 60,240 43,855 40,862 47,514 44,170 49,241 51,013 2.80%
Tax -1,234 -1,171 5,370 -9,702 -778 -367 -686 10.27%
NP 59,006 42,684 46,232 37,812 43,392 48,874 50,327 2.68%
-
NP to SH 59,006 42,684 46,232 37,812 43,392 48,874 50,327 2.68%
-
Tax Rate 2.05% 2.67% -13.14% 20.42% 1.76% 0.75% 1.34% -
Total Cost 60,628 63,956 46,149 61,169 47,527 51,037 49,234 3.52%
-
Net Worth 240,787 226,795 200,170 188,756 192,168 192,067 185,264 4.46%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 43,198 37,427 40,727 40,687 44,367 44,444 29,673 6.45%
Div Payout % 73.21% 87.69% 88.09% 107.61% 102.25% 90.94% 58.96% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 240,787 226,795 200,170 188,756 192,168 192,067 185,264 4.46%
NOSH 443,695 377,993 370,685 370,109 369,554 369,360 370,528 3.04%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 49.32% 40.03% 50.04% 38.20% 47.73% 48.92% 50.55% -
ROE 24.51% 18.82% 23.10% 20.03% 22.58% 25.45% 27.16% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.31 28.21 24.92 26.74 24.60 27.05 26.87 1.45%
EPS 14.46 11.29 12.47 10.22 11.74 13.23 13.58 1.05%
DPS 10.58 10.00 11.00 11.00 12.00 12.00 8.00 4.76%
NAPS 0.59 0.60 0.54 0.51 0.52 0.52 0.50 2.79%
Adjusted Per Share Value based on latest NOSH - 370,109
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 25.82 23.02 19.94 21.37 19.63 21.57 21.49 3.10%
EPS 12.74 9.21 9.98 8.16 9.37 10.55 10.86 2.69%
DPS 9.32 8.08 8.79 8.78 9.58 9.59 6.41 6.43%
NAPS 0.5197 0.4895 0.4321 0.4074 0.4148 0.4146 0.3999 4.45%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.67 1.59 1.40 1.47 1.18 1.18 1.37 -
P/RPS 5.70 5.64 5.62 5.50 4.80 4.36 5.10 1.86%
P/EPS 11.55 14.08 11.23 14.39 10.05 8.92 10.09 2.27%
EY 8.66 7.10 8.91 6.95 9.95 11.21 9.91 -2.22%
DY 6.34 6.29 7.86 7.48 10.17 10.17 5.84 1.37%
P/NAPS 2.83 2.65 2.59 2.88 2.27 2.27 2.74 0.53%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 24/11/14 19/11/13 22/11/12 21/11/11 23/11/10 -
Price 1.80 1.77 1.41 1.51 1.13 1.17 1.31 -
P/RPS 6.14 6.27 5.66 5.65 4.59 4.33 4.88 3.89%
P/EPS 12.45 15.67 11.31 14.78 9.62 8.84 9.64 4.35%
EY 8.03 6.38 8.85 6.77 10.39 11.31 10.37 -4.16%
DY 5.88 5.65 7.80 7.28 10.62 10.26 6.11 -0.63%
P/NAPS 3.05 2.95 2.61 2.96 2.17 2.25 2.62 2.56%

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