[UCHITEC] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 0.24%
YoY- -1.4%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 135,399 122,750 117,591 98,029 92,748 94,535 100,369 5.11%
PBT 71,950 57,969 53,566 41,451 40,376 46,862 48,694 6.72%
Tax -1,910 -1,630 -1,108 -1,245 399 -4,509 -776 16.18%
NP 70,040 56,339 52,458 40,206 40,775 42,353 47,918 6.52%
-
NP to SH 70,040 56,339 52,458 40,206 40,775 42,353 47,918 6.52%
-
Tax Rate 2.65% 2.81% 2.07% 3.00% -0.99% 9.62% 1.59% -
Total Cost 65,359 66,411 65,133 57,823 51,973 52,182 52,451 3.73%
-
Net Worth 250,490 266,341 240,384 208,829 200,194 195,729 199,489 3.86%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 109,385 53,628 41,692 37,062 36,997 44,361 44,357 16.22%
Div Payout % 156.18% 95.19% 79.48% 92.18% 90.73% 104.74% 92.57% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 250,490 266,341 240,384 208,829 200,194 195,729 199,489 3.86%
NOSH 449,484 443,695 387,716 372,909 370,729 369,301 369,425 3.32%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 51.73% 45.90% 44.61% 41.01% 43.96% 44.80% 47.74% -
ROE 27.96% 21.15% 21.82% 19.25% 20.37% 21.64% 24.02% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 30.27 28.11 30.33 26.29 25.02 25.60 27.17 1.81%
EPS 15.66 12.90 13.53 10.78 11.00 11.47 12.97 3.18%
DPS 24.45 12.28 10.75 10.00 10.00 12.00 12.00 12.58%
NAPS 0.56 0.61 0.62 0.56 0.54 0.53 0.54 0.60%
Adjusted Per Share Value based on latest NOSH - 372,909
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 29.23 26.50 25.38 21.16 20.02 20.41 21.66 5.11%
EPS 15.12 12.16 11.32 8.68 8.80 9.14 10.34 6.53%
DPS 23.61 11.58 9.00 8.00 7.99 9.58 9.57 16.23%
NAPS 0.5407 0.5749 0.5189 0.4508 0.4321 0.4225 0.4306 3.86%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.67 1.79 1.67 1.51 1.38 1.20 1.21 -
P/RPS 8.82 6.37 5.51 5.74 5.52 4.69 4.45 12.07%
P/EPS 17.05 13.87 12.34 14.01 12.55 10.46 9.33 10.56%
EY 5.86 7.21 8.10 7.14 7.97 9.56 10.72 -9.57%
DY 9.16 6.86 6.44 6.62 7.25 10.00 9.92 -1.31%
P/NAPS 4.77 2.93 2.69 2.70 2.56 2.26 2.24 13.41%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 22/05/17 17/05/16 20/05/15 22/05/14 27/05/13 23/05/12 -
Price 2.96 1.88 1.70 1.59 1.43 1.33 1.23 -
P/RPS 9.78 6.69 5.61 6.05 5.72 5.20 4.53 13.67%
P/EPS 18.90 14.57 12.56 14.75 13.00 11.60 9.48 12.18%
EY 5.29 6.86 7.96 6.78 7.69 8.62 10.55 -10.86%
DY 8.26 6.53 6.33 6.29 6.99 9.02 9.76 -2.74%
P/NAPS 5.29 3.08 2.74 2.84 2.65 2.51 2.28 15.05%

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