[UCHITEC] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 8.27%
YoY- 22.27%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 133,540 119,634 106,640 92,381 98,981 90,919 99,911 4.94%
PBT 65,465 60,240 43,855 40,862 47,514 44,170 49,241 4.85%
Tax -1,616 -1,234 -1,171 5,370 -9,702 -778 -367 27.99%
NP 63,849 59,006 42,684 46,232 37,812 43,392 48,874 4.55%
-
NP to SH 63,849 59,006 42,684 46,232 37,812 43,392 48,874 4.55%
-
Tax Rate 2.47% 2.05% 2.67% -13.14% 20.42% 1.76% 0.75% -
Total Cost 69,691 60,628 63,956 46,149 61,169 47,527 51,037 5.32%
-
Net Worth 271,052 240,787 226,795 200,170 188,756 192,168 192,067 5.90%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 107,543 43,198 37,427 40,727 40,687 44,367 44,444 15.85%
Div Payout % 168.43% 73.21% 87.69% 88.09% 107.61% 102.25% 90.94% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 271,052 240,787 226,795 200,170 188,756 192,168 192,067 5.90%
NOSH 445,103 443,695 377,993 370,685 370,109 369,554 369,360 3.15%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 47.81% 49.32% 40.03% 50.04% 38.20% 47.73% 48.92% -
ROE 23.56% 24.51% 18.82% 23.10% 20.03% 22.58% 25.45% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 30.55 29.31 28.21 24.92 26.74 24.60 27.05 2.04%
EPS 14.60 14.46 11.29 12.47 10.22 11.74 13.23 1.65%
DPS 24.60 10.58 10.00 11.00 11.00 12.00 12.00 12.69%
NAPS 0.62 0.59 0.60 0.54 0.51 0.52 0.52 2.97%
Adjusted Per Share Value based on latest NOSH - 370,685
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 28.82 25.82 23.02 19.94 21.37 19.63 21.57 4.94%
EPS 13.78 12.74 9.21 9.98 8.16 9.37 10.55 4.54%
DPS 23.21 9.32 8.08 8.79 8.78 9.58 9.59 15.85%
NAPS 0.5851 0.5197 0.4895 0.4321 0.4074 0.4148 0.4146 5.90%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.59 1.67 1.59 1.40 1.47 1.18 1.18 -
P/RPS 8.48 5.70 5.64 5.62 5.50 4.80 4.36 11.71%
P/EPS 17.73 11.55 14.08 11.23 14.39 10.05 8.92 12.11%
EY 5.64 8.66 7.10 8.91 6.95 9.95 11.21 -10.80%
DY 9.50 6.34 6.29 7.86 7.48 10.17 10.17 -1.12%
P/NAPS 4.18 2.83 2.65 2.59 2.88 2.27 2.27 10.70%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 25/11/16 20/11/15 24/11/14 19/11/13 22/11/12 21/11/11 -
Price 3.14 1.80 1.77 1.41 1.51 1.13 1.17 -
P/RPS 10.28 6.14 6.27 5.66 5.65 4.59 4.33 15.48%
P/EPS 21.50 12.45 15.67 11.31 14.78 9.62 8.84 15.95%
EY 4.65 8.03 6.38 8.85 6.77 10.39 11.31 -13.75%
DY 7.83 5.88 5.65 7.80 7.28 10.62 10.26 -4.40%
P/NAPS 5.06 3.05 2.95 2.61 2.96 2.17 2.25 14.44%

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