[UCHITEC] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -10.63%
YoY- -8.57%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 92,295 87,900 79,974 88,116 103,306 104,416 105,232 -8.33%
PBT 46,259 42,036 39,292 44,856 49,690 49,396 51,668 -7.07%
Tax -1,428 -1,045 -1,014 -1,116 -747 -1,004 -1,020 25.01%
NP 44,831 40,990 38,278 43,740 48,943 48,392 50,648 -7.77%
-
NP to SH 44,831 40,990 38,278 43,740 48,943 48,392 50,648 -7.77%
-
Tax Rate 3.09% 2.49% 2.58% 2.49% 1.50% 2.03% 1.97% -
Total Cost 47,464 46,909 41,696 44,376 54,363 56,024 54,584 -8.85%
-
Net Worth 188,489 192,143 181,044 199,489 188,384 191,992 177,194 4.18%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 44,350 24,633 - - 44,325 24,614 - -
Div Payout % 98.93% 60.10% - - 90.57% 50.86% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 188,489 192,143 181,044 199,489 188,384 191,992 177,194 4.18%
NOSH 369,587 369,507 369,478 369,425 369,381 369,216 369,154 0.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 48.57% 46.63% 47.86% 49.64% 47.38% 46.35% 48.13% -
ROE 23.78% 21.33% 21.14% 21.93% 25.98% 25.21% 28.58% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.97 23.79 21.65 23.85 27.97 28.28 28.51 -8.42%
EPS 12.13 11.09 10.36 11.84 13.25 13.11 13.72 -7.84%
DPS 12.00 6.67 0.00 0.00 12.00 6.67 0.00 -
NAPS 0.51 0.52 0.49 0.54 0.51 0.52 0.48 4.10%
Adjusted Per Share Value based on latest NOSH - 369,425
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.93 18.98 17.27 19.03 22.31 22.55 22.72 -8.32%
EPS 9.68 8.85 8.27 9.44 10.57 10.45 10.94 -7.79%
DPS 9.58 5.32 0.00 0.00 9.57 5.31 0.00 -
NAPS 0.407 0.4149 0.3909 0.4307 0.4068 0.4146 0.3826 4.18%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.16 1.18 1.19 1.21 1.09 1.18 1.35 -
P/RPS 4.65 4.96 5.50 5.07 3.90 4.17 4.74 -1.26%
P/EPS 9.56 10.64 11.49 10.22 8.23 9.00 9.84 -1.89%
EY 10.46 9.40 8.71 9.79 12.16 11.11 10.16 1.94%
DY 10.34 5.65 0.00 0.00 11.01 5.65 0.00 -
P/NAPS 2.27 2.27 2.43 2.24 2.14 2.27 2.81 -13.20%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 22/11/12 27/08/12 23/05/12 28/02/12 21/11/11 25/08/11 -
Price 1.18 1.13 1.18 1.23 1.17 1.17 1.24 -
P/RPS 4.73 4.75 5.45 5.16 4.18 4.14 4.35 5.71%
P/EPS 9.73 10.19 11.39 10.39 8.83 8.93 9.04 5.00%
EY 10.28 9.82 8.78 9.63 11.32 11.20 11.06 -4.73%
DY 10.17 5.90 0.00 0.00 10.26 5.70 0.00 -
P/NAPS 2.31 2.17 2.41 2.28 2.29 2.25 2.58 -7.07%

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