[UCHITEC] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 39.65%
YoY- -22.83%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 46,238 23,056 93,961 72,611 49,682 24,269 92,295 -37.00%
PBT 21,222 10,429 41,764 32,782 23,593 11,817 46,259 -40.60%
Tax -608 -271 -2,690 -9,058 -6,605 -3,360 -1,428 -43.49%
NP 20,614 10,158 39,074 23,724 16,988 8,457 44,831 -40.51%
-
NP to SH 20,614 10,158 39,074 23,724 16,988 8,457 44,831 -40.51%
-
Tax Rate 2.86% 2.60% 6.44% 27.63% 28.00% 28.43% 3.09% -
Total Cost 25,624 12,898 54,887 48,887 32,694 15,812 47,464 -33.77%
-
Net Worth 189,085 200,194 192,227 188,461 180,959 195,729 188,489 0.21%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 36,966 14,781 - - 44,350 -
Div Payout % - - 94.61% 62.31% - - 98.93% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 189,085 200,194 192,227 188,461 180,959 195,729 188,489 0.21%
NOSH 370,755 370,729 369,668 369,532 369,304 369,301 369,587 0.21%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 44.58% 44.06% 41.59% 32.67% 34.19% 34.85% 48.57% -
ROE 10.90% 5.07% 20.33% 12.59% 9.39% 4.32% 23.78% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.47 6.22 25.42 19.65 13.45 6.57 24.97 -37.13%
EPS 5.56 2.74 10.57 6.42 4.60 2.29 12.13 -40.63%
DPS 0.00 0.00 10.00 4.00 0.00 0.00 12.00 -
NAPS 0.51 0.54 0.52 0.51 0.49 0.53 0.51 0.00%
Adjusted Per Share Value based on latest NOSH - 370,109
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.99 4.98 20.29 15.68 10.73 5.24 19.93 -36.97%
EPS 4.45 2.19 8.44 5.12 3.67 1.83 9.68 -40.51%
DPS 0.00 0.00 7.98 3.19 0.00 0.00 9.58 -
NAPS 0.4084 0.4324 0.4152 0.407 0.3908 0.4227 0.4071 0.21%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.39 1.38 1.37 1.47 1.28 1.20 1.16 -
P/RPS 11.15 22.19 5.39 7.48 9.51 18.26 4.65 79.43%
P/EPS 25.00 50.36 12.96 22.90 27.83 52.40 9.56 90.14%
EY 4.00 1.99 7.72 4.37 3.59 1.91 10.46 -47.40%
DY 0.00 0.00 7.30 2.72 0.00 0.00 10.34 -
P/NAPS 2.73 2.56 2.63 2.88 2.61 2.26 2.27 13.12%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 22/05/14 26/02/14 19/11/13 23/08/13 27/05/13 28/02/13 -
Price 1.43 1.43 1.32 1.51 1.45 1.33 1.18 -
P/RPS 11.47 22.99 5.19 7.68 10.78 20.24 4.73 80.78%
P/EPS 25.72 52.19 12.49 23.52 31.52 58.08 9.73 91.51%
EY 3.89 1.92 8.01 4.25 3.17 1.72 10.28 -47.77%
DY 0.00 0.00 7.58 2.65 0.00 0.00 10.17 -
P/NAPS 2.80 2.65 2.54 2.96 2.96 2.51 2.31 13.72%

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