[UCHITEC] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 45.83%
YoY- -8.4%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 72,611 49,682 24,269 92,295 65,925 39,987 22,029 121.32%
PBT 32,782 23,593 11,817 46,259 31,527 19,646 11,214 104.31%
Tax -9,058 -6,605 -3,360 -1,428 -784 -507 -279 915.54%
NP 23,724 16,988 8,457 44,831 30,743 19,139 10,935 67.51%
-
NP to SH 23,724 16,988 8,457 44,831 30,743 19,139 10,935 67.51%
-
Tax Rate 27.63% 28.00% 28.43% 3.09% 2.49% 2.58% 2.49% -
Total Cost 48,887 32,694 15,812 47,464 35,182 20,848 11,094 168.54%
-
Net Worth 188,461 180,959 195,729 188,489 192,143 181,044 199,489 -3.71%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 14,781 - - 44,350 18,475 - - -
Div Payout % 62.31% - - 98.93% 60.10% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 188,461 180,959 195,729 188,489 192,143 181,044 199,489 -3.71%
NOSH 369,532 369,304 369,301 369,587 369,507 369,478 369,425 0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 32.67% 34.19% 34.85% 48.57% 46.63% 47.86% 49.64% -
ROE 12.59% 9.39% 4.32% 23.78% 16.00% 10.57% 5.48% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.65 13.45 6.57 24.97 17.84 10.82 5.96 121.35%
EPS 6.42 4.60 2.29 12.13 8.32 5.18 2.96 67.47%
DPS 4.00 0.00 0.00 12.00 5.00 0.00 0.00 -
NAPS 0.51 0.49 0.53 0.51 0.52 0.49 0.54 -3.73%
Adjusted Per Share Value based on latest NOSH - 369,763
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.69 10.73 5.24 19.94 14.24 8.64 4.76 121.32%
EPS 5.12 3.67 1.83 9.68 6.64 4.13 2.36 67.50%
DPS 3.19 0.00 0.00 9.58 3.99 0.00 0.00 -
NAPS 0.4071 0.3909 0.4228 0.4072 0.4151 0.3911 0.4309 -3.71%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.47 1.28 1.20 1.16 1.18 1.19 1.21 -
P/RPS 7.48 9.51 18.26 4.65 6.61 11.00 20.29 -48.55%
P/EPS 22.90 27.83 52.40 9.56 14.18 22.97 40.88 -32.02%
EY 4.37 3.59 1.91 10.46 7.05 4.35 2.45 47.02%
DY 2.72 0.00 0.00 10.34 4.24 0.00 0.00 -
P/NAPS 2.88 2.61 2.26 2.27 2.27 2.43 2.24 18.22%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 23/08/13 27/05/13 28/02/13 22/11/12 27/08/12 23/05/12 -
Price 1.51 1.45 1.33 1.18 1.13 1.18 1.23 -
P/RPS 7.68 10.78 20.24 4.73 6.33 10.90 20.63 -48.21%
P/EPS 23.52 31.52 58.08 9.73 13.58 22.78 41.55 -31.54%
EY 4.25 3.17 1.72 10.28 7.36 4.39 2.41 45.91%
DY 2.65 0.00 0.00 10.17 4.42 0.00 0.00 -
P/NAPS 2.96 2.96 2.51 2.31 2.17 2.41 2.28 18.98%

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