[UCHITEC] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -5.53%
YoY- -11.61%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 117,591 98,029 92,748 94,535 100,369 101,840 89,010 4.74%
PBT 53,566 41,451 40,376 46,862 48,694 55,070 34,644 7.52%
Tax -1,108 -1,245 399 -4,509 -776 -486 -509 13.82%
NP 52,458 40,206 40,775 42,353 47,918 54,584 34,135 7.41%
-
NP to SH 52,458 40,206 40,775 42,353 47,918 54,584 34,135 7.41%
-
Tax Rate 2.07% 3.00% -0.99% 9.62% 1.59% 0.88% 1.47% -
Total Cost 65,133 57,823 51,973 52,182 52,451 47,256 54,875 2.89%
-
Net Worth 240,384 208,829 200,194 195,729 199,489 188,259 174,566 5.47%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 41,692 37,062 36,997 44,361 44,357 44,502 22,260 11.01%
Div Payout % 79.48% 92.18% 90.73% 104.74% 92.57% 81.53% 65.21% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 240,384 208,829 200,194 195,729 199,489 188,259 174,566 5.47%
NOSH 387,716 372,909 370,729 369,301 369,425 369,135 371,417 0.71%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 44.61% 41.01% 43.96% 44.80% 47.74% 53.60% 38.35% -
ROE 21.82% 19.25% 20.37% 21.64% 24.02% 28.99% 19.55% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.33 26.29 25.02 25.60 27.17 27.59 23.96 4.00%
EPS 13.53 10.78 11.00 11.47 12.97 14.79 9.19 6.65%
DPS 10.75 10.00 10.00 12.00 12.00 12.00 6.00 10.19%
NAPS 0.62 0.56 0.54 0.53 0.54 0.51 0.47 4.72%
Adjusted Per Share Value based on latest NOSH - 369,301
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 25.39 21.17 20.03 20.41 21.67 21.99 19.22 4.74%
EPS 11.33 8.68 8.80 9.15 10.35 11.79 7.37 7.42%
DPS 9.00 8.00 7.99 9.58 9.58 9.61 4.81 10.99%
NAPS 0.5191 0.4509 0.4323 0.4226 0.4307 0.4065 0.3769 5.47%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.67 1.51 1.38 1.20 1.21 1.47 1.38 -
P/RPS 5.51 5.74 5.52 4.69 4.45 5.33 5.76 -0.73%
P/EPS 12.34 14.01 12.55 10.46 9.33 9.94 15.02 -3.21%
EY 8.10 7.14 7.97 9.56 10.72 10.06 6.66 3.31%
DY 6.44 6.62 7.25 10.00 9.92 8.16 4.35 6.75%
P/NAPS 2.69 2.70 2.56 2.26 2.24 2.88 2.94 -1.46%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 17/05/16 20/05/15 22/05/14 27/05/13 23/05/12 23/05/11 26/05/10 -
Price 1.70 1.59 1.43 1.33 1.23 1.39 1.23 -
P/RPS 5.61 6.05 5.72 5.20 4.53 5.04 5.13 1.50%
P/EPS 12.56 14.75 13.00 11.60 9.48 9.40 13.38 -1.04%
EY 7.96 6.78 7.69 8.62 10.55 10.64 7.47 1.06%
DY 6.33 6.29 6.99 9.02 9.76 8.63 4.88 4.42%
P/NAPS 2.74 2.84 2.65 2.51 2.28 2.73 2.62 0.74%

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