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

Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -10.14%
YoY- -39.89%
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 29,402 27,184 25,626 24,428 24,793 23,182 23,056 17.57%
PBT 11,336 12,519 10,560 9,440 10,658 10,793 10,429 5.71%
Tax -412 -241 -305 -213 -390 -337 -271 32.18%
NP 10,924 12,278 10,255 9,227 10,268 10,456 10,158 4.96%
-
NP to SH 10,924 12,278 10,255 9,227 10,268 10,456 10,158 4.96%
-
Tax Rate 3.63% 1.93% 2.89% 2.26% 3.66% 3.12% 2.60% -
Total Cost 18,478 14,906 15,371 15,201 14,525 12,726 12,898 27.05%
-
Net Worth 226,795 209,624 208,829 192,692 200,170 189,097 200,194 8.66%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 18,899 - - 18,528 18,534 - - -
Div Payout % 173.01% - - 200.80% 180.51% - - -
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 226,795 209,624 208,829 192,692 200,170 189,097 200,194 8.66%
NOSH 377,993 374,329 372,909 370,562 370,685 370,780 370,729 1.30%
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 37.15% 45.17% 40.02% 37.77% 41.41% 45.10% 44.06% -
ROE 4.82% 5.86% 4.91% 4.79% 5.13% 5.53% 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 7.78 7.26 6.87 6.59 6.69 6.25 6.22 16.07%
EPS 2.89 3.28 2.75 2.49 2.77 2.82 2.74 3.61%
DPS 5.00 0.00 0.00 5.00 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 6.35 5.87 5.54 5.28 5.36 5.01 4.98 17.57%
EPS 2.36 2.65 2.22 1.99 2.22 2.26 2.19 5.10%
DPS 4.08 0.00 0.00 4.00 4.00 0.00 0.00 -
NAPS 0.4899 0.4528 0.4511 0.4163 0.4324 0.4085 0.4325 8.65%
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 20.44 21.76 21.97 21.69 20.93 22.23 22.19 -5.32%
P/EPS 55.02 48.17 54.91 57.43 50.54 49.29 50.36 6.07%
EY 1.82 2.08 1.82 1.74 1.98 2.03 1.99 -5.77%
DY 3.14 0.00 0.00 3.50 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 22.76 20.10 23.14 23.21 21.08 22.87 22.99 -0.66%
P/EPS 61.25 44.51 57.82 61.45 50.90 50.71 52.19 11.25%
EY 1.63 2.25 1.73 1.63 1.96 1.97 1.92 -10.33%
DY 2.82 0.00 0.00 3.27 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