[UCHITEC] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 29.88%
YoY- 2.65%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 82,212 52,810 25,626 95,459 71,031 46,238 23,056 133.21%
PBT 34,415 23,079 10,560 41,320 31,880 21,222 10,429 121.49%
Tax -958 -546 -305 -1,211 -998 -608 -271 131.88%
NP 33,457 22,533 10,255 40,109 30,882 20,614 10,158 121.20%
-
NP to SH 33,457 22,533 10,255 40,109 30,882 20,614 10,158 121.20%
-
Tax Rate 2.78% 2.37% 2.89% 2.93% 3.13% 2.86% 2.60% -
Total Cost 48,755 30,277 15,371 55,350 40,149 25,624 12,898 142.46%
-
Net Worth 226,827 209,609 208,829 192,938 200,436 189,085 200,194 8.67%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 18,902 - - 37,103 18,558 - - -
Div Payout % 56.50% - - 92.51% 60.10% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 226,827 209,609 208,829 192,938 200,436 189,085 200,194 8.67%
NOSH 378,045 374,302 372,909 371,036 371,177 370,755 370,729 1.31%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 40.70% 42.67% 40.02% 42.02% 43.48% 44.58% 44.06% -
ROE 14.75% 10.75% 4.91% 20.79% 15.41% 10.90% 5.07% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 21.75 14.11 6.87 25.73 19.14 12.47 6.22 130.20%
EPS 8.85 6.02 2.75 10.81 8.32 5.56 2.74 118.34%
DPS 5.00 0.00 0.00 10.00 5.00 0.00 0.00 -
NAPS 0.60 0.56 0.56 0.52 0.54 0.51 0.54 7.26%
Adjusted Per Share Value based on latest NOSH - 370,562
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 17.79 11.43 5.55 20.66 15.37 10.01 4.99 133.19%
EPS 7.24 4.88 2.22 8.68 6.68 4.46 2.20 121.08%
DPS 4.09 0.00 0.00 8.03 4.02 0.00 0.00 -
NAPS 0.4909 0.4536 0.452 0.4176 0.4338 0.4092 0.4333 8.66%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.59 1.58 1.51 1.43 1.40 1.39 1.38 -
P/RPS 7.31 11.20 21.97 5.56 7.32 11.15 22.19 -52.26%
P/EPS 17.97 26.25 54.91 13.23 16.83 25.00 50.36 -49.65%
EY 5.57 3.81 1.82 7.56 5.94 4.00 1.99 98.48%
DY 3.14 0.00 0.00 6.99 3.57 0.00 0.00 -
P/NAPS 2.65 2.82 2.70 2.75 2.59 2.73 2.56 2.32%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 20/08/15 20/05/15 26/02/15 24/11/14 19/08/14 22/05/14 -
Price 1.77 1.46 1.59 1.53 1.41 1.43 1.43 -
P/RPS 8.14 10.35 23.14 5.95 7.37 11.47 22.99 -49.91%
P/EPS 20.00 24.25 57.82 14.15 16.95 25.72 52.19 -47.21%
EY 5.00 4.12 1.73 7.07 5.90 3.89 1.92 89.17%
DY 2.82 0.00 0.00 6.54 3.55 0.00 0.00 -
P/NAPS 2.95 2.61 2.84 2.94 2.61 2.80 2.65 7.40%

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