[UCHITEC] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 47.35%
YoY- 22.91%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 89,234 57,744 30,605 112,612 82,212 52,810 25,626 129.21%
PBT 44,273 26,005 13,744 50,382 34,415 23,079 10,560 159.32%
Tax -1,108 -701 -329 -1,084 -958 -546 -305 135.76%
NP 43,165 25,304 13,415 49,298 33,457 22,533 10,255 160.01%
-
NP to SH 43,165 25,304 13,415 49,298 33,457 22,533 10,255 160.01%
-
Tax Rate 2.50% 2.70% 2.39% 2.15% 2.78% 2.37% 2.89% -
Total Cost 46,069 32,440 17,190 63,314 48,755 30,277 15,371 107.46%
-
Net Worth 240,787 216,778 240,384 224,254 226,827 209,609 208,829 9.92%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 20,405 394 - 41,810 18,902 - - -
Div Payout % 47.27% 1.56% - 84.81% 56.50% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 240,787 216,778 240,384 224,254 226,827 209,609 208,829 9.92%
NOSH 443,695 394,143 387,716 380,092 378,045 374,302 372,909 12.24%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 48.37% 43.82% 43.83% 43.78% 40.70% 42.67% 40.02% -
ROE 17.93% 11.67% 5.58% 21.98% 14.75% 10.75% 4.91% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 21.86 14.65 7.89 29.63 21.75 14.11 6.87 115.88%
EPS 10.58 6.42 3.46 12.97 8.85 6.02 2.75 144.92%
DPS 5.00 0.10 0.00 11.00 5.00 0.00 0.00 -
NAPS 0.59 0.55 0.62 0.59 0.60 0.56 0.56 3.53%
Adjusted Per Share Value based on latest NOSH - 379,880
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.31 12.50 6.62 24.37 17.79 11.43 5.55 129.09%
EPS 9.34 5.48 2.90 10.67 7.24 4.88 2.22 159.93%
DPS 4.42 0.09 0.00 9.05 4.09 0.00 0.00 -
NAPS 0.5211 0.4692 0.5202 0.4853 0.4909 0.4536 0.452 9.91%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.67 1.53 1.67 1.74 1.59 1.58 1.51 -
P/RPS 7.64 10.44 21.16 5.87 7.31 11.20 21.97 -50.45%
P/EPS 15.79 23.83 48.27 13.42 17.97 26.25 54.91 -56.33%
EY 6.33 4.20 2.07 7.45 5.57 3.81 1.82 129.03%
DY 2.99 0.07 0.00 6.32 3.14 0.00 0.00 -
P/NAPS 2.83 2.78 2.69 2.95 2.65 2.82 2.70 3.17%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 24/08/16 17/05/16 24/02/16 20/11/15 20/08/15 20/05/15 -
Price 1.80 1.66 1.70 1.63 1.77 1.46 1.59 -
P/RPS 8.23 11.33 21.54 5.50 8.14 10.35 23.14 -49.70%
P/EPS 17.02 25.86 49.13 12.57 20.00 24.25 57.82 -55.65%
EY 5.88 3.87 2.04 7.96 5.00 4.12 1.73 125.55%
DY 2.78 0.06 0.00 6.75 2.82 0.00 0.00 -
P/NAPS 3.05 3.02 2.74 2.76 2.95 2.61 2.84 4.85%

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