[UCHITEC] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 13.32%
YoY- 38.24%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 156,242 135,663 133,540 119,634 106,640 92,381 98,981 7.90%
PBT 79,459 71,124 65,465 60,240 43,855 40,862 47,514 8.94%
Tax -2,588 -3,753 -1,616 -1,234 -1,171 5,370 -9,702 -19.75%
NP 76,871 67,371 63,849 59,006 42,684 46,232 37,812 12.54%
-
NP to SH 76,871 67,371 63,849 59,006 42,684 46,232 37,812 12.54%
-
Tax Rate 3.26% 5.28% 2.47% 2.05% 2.67% -13.14% 20.42% -
Total Cost 79,371 68,292 69,691 60,628 63,956 46,149 61,169 4.43%
-
Net Worth 175,003 161,055 271,052 240,787 226,795 200,170 188,756 -1.25%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 64,978 66,381 107,543 43,198 37,427 40,727 40,687 8.11%
Div Payout % 84.53% 98.53% 168.43% 73.21% 87.69% 88.09% 107.61% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 175,003 161,055 271,052 240,787 226,795 200,170 188,756 -1.25%
NOSH 450,912 450,550 445,103 443,695 377,993 370,685 370,109 3.34%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 49.20% 49.66% 47.81% 49.32% 40.03% 50.04% 38.20% -
ROE 43.93% 41.83% 23.56% 24.51% 18.82% 23.10% 20.03% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 34.82 30.32 30.55 29.31 28.21 24.92 26.74 4.49%
EPS 17.13 15.06 14.60 14.46 11.29 12.47 10.22 8.98%
DPS 14.50 14.84 24.60 10.58 10.00 11.00 11.00 4.70%
NAPS 0.39 0.36 0.62 0.59 0.60 0.54 0.51 -4.37%
Adjusted Per Share Value based on latest NOSH - 443,695
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 33.74 29.29 28.83 25.83 23.03 19.95 21.37 7.90%
EPS 16.60 14.55 13.79 12.74 9.22 9.98 8.16 12.55%
DPS 14.03 14.33 23.22 9.33 8.08 8.79 8.79 8.10%
NAPS 0.3779 0.3478 0.5853 0.5199 0.4897 0.4322 0.4076 -1.25%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.81 3.09 2.59 1.67 1.59 1.40 1.47 -
P/RPS 8.07 10.19 8.48 5.70 5.64 5.62 5.50 6.59%
P/EPS 16.40 20.52 17.73 11.55 14.08 11.23 14.39 2.20%
EY 6.10 4.87 5.64 8.66 7.10 8.91 6.95 -2.14%
DY 5.16 4.80 9.50 6.34 6.29 7.86 7.48 -5.99%
P/NAPS 7.21 8.58 4.18 2.83 2.65 2.59 2.88 16.51%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 23/11/18 23/11/17 25/11/16 20/11/15 24/11/14 19/11/13 -
Price 2.80 2.90 3.14 1.80 1.77 1.41 1.51 -
P/RPS 8.04 9.56 10.28 6.14 6.27 5.66 5.65 6.05%
P/EPS 16.34 19.26 21.50 12.45 15.67 11.31 14.78 1.68%
EY 6.12 5.19 4.65 8.03 6.38 8.85 6.77 -1.66%
DY 5.18 5.12 7.83 5.88 5.65 7.80 7.28 -5.51%
P/NAPS 7.18 8.06 5.06 3.05 2.95 2.61 2.96 15.90%

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