[UCHITEC] QoQ Annualized Quarter 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- -0.13%
YoY- 30.17%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 105,620 102,504 95,459 94,708 92,476 92,224 93,961 8.13%
PBT 46,158 42,240 41,320 42,506 42,444 41,716 41,764 6.91%
Tax -1,092 -1,220 -1,211 -1,330 -1,216 -1,084 -2,690 -45.26%
NP 45,066 41,020 40,109 41,176 41,228 40,632 39,074 10.00%
-
NP to SH 45,066 41,020 40,109 41,176 41,228 40,632 39,074 10.00%
-
Tax Rate 2.37% 2.89% 2.93% 3.13% 2.86% 2.60% 6.44% -
Total Cost 60,554 61,484 55,350 53,532 51,248 51,592 54,887 6.78%
-
Net Worth 209,609 208,829 192,938 200,436 189,085 200,194 192,227 5.95%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 37,103 24,745 - - 36,966 -
Div Payout % - - 92.51% 60.10% - - 94.61% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 209,609 208,829 192,938 200,436 189,085 200,194 192,227 5.95%
NOSH 374,302 372,909 371,036 371,177 370,755 370,729 369,668 0.83%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 42.67% 40.02% 42.02% 43.48% 44.58% 44.06% 41.59% -
ROE 21.50% 19.64% 20.79% 20.54% 21.80% 20.30% 20.33% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.22 27.49 25.73 25.52 24.94 24.88 25.42 7.23%
EPS 12.04 11.00 10.81 11.09 11.12 10.96 10.57 9.09%
DPS 0.00 0.00 10.00 6.67 0.00 0.00 10.00 -
NAPS 0.56 0.56 0.52 0.54 0.51 0.54 0.52 5.07%
Adjusted Per Share Value based on latest NOSH - 370,685
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.81 22.14 20.62 20.45 19.97 19.92 20.29 8.14%
EPS 9.73 8.86 8.66 8.89 8.90 8.78 8.44 9.97%
DPS 0.00 0.00 8.01 5.34 0.00 0.00 7.98 -
NAPS 0.4527 0.451 0.4167 0.4329 0.4084 0.4324 0.4152 5.95%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.58 1.51 1.43 1.40 1.39 1.38 1.37 -
P/RPS 5.60 5.49 5.56 5.49 5.57 5.55 5.39 2.58%
P/EPS 13.12 13.73 13.23 12.62 12.50 12.59 12.96 0.82%
EY 7.62 7.28 7.56 7.92 8.00 7.94 7.72 -0.86%
DY 0.00 0.00 6.99 4.76 0.00 0.00 7.30 -
P/NAPS 2.82 2.70 2.75 2.59 2.73 2.56 2.63 4.77%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 20/05/15 26/02/15 24/11/14 19/08/14 22/05/14 26/02/14 -
Price 1.46 1.59 1.53 1.41 1.43 1.43 1.32 -
P/RPS 5.17 5.78 5.95 5.53 5.73 5.75 5.19 -0.25%
P/EPS 12.13 14.45 14.15 12.71 12.86 13.05 12.49 -1.93%
EY 8.25 6.92 7.07 7.87 7.78 7.66 8.01 1.99%
DY 0.00 0.00 6.54 4.73 0.00 0.00 7.58 -
P/NAPS 2.61 2.84 2.94 2.61 2.80 2.65 2.54 1.83%

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