[UCHITEC] QoQ Quarter Result on 31-Dec-2016 [#4]

Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -30.89%
YoY- -22.08%
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 37,963 31,456 32,458 31,663 31,490 27,139 30,605 15.43%
PBT 21,336 16,689 14,626 12,814 18,268 12,261 13,744 34.03%
Tax -399 -366 -380 -471 -407 -372 -329 13.71%
NP 20,937 16,323 14,246 12,343 17,861 11,889 13,415 34.51%
-
NP to SH 20,937 16,323 14,246 12,343 17,861 11,889 13,415 34.51%
-
Tax Rate 1.87% 2.19% 2.60% 3.68% 2.23% 3.03% 2.39% -
Total Cost 17,026 15,133 18,212 19,320 13,629 15,250 17,190 -0.63%
-
Net Worth 271,052 248,934 266,341 240,862 240,787 216,521 240,384 8.32%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 74,320 - - 33,222 20,405 - - -
Div Payout % 354.97% - - 269.16% 114.25% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 271,052 248,934 266,341 240,862 240,787 216,521 240,384 8.32%
NOSH 445,103 445,083 443,695 443,695 443,695 393,675 387,716 9.62%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 55.15% 51.89% 43.89% 38.98% 56.72% 43.81% 43.83% -
ROE 7.72% 6.56% 5.35% 5.12% 7.42% 5.49% 5.58% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.68 7.20 7.43 7.62 7.72 6.89 7.89 6.56%
EPS 4.79 3.74 3.26 2.97 4.38 3.02 3.46 24.19%
DPS 17.00 0.00 0.00 8.00 5.00 0.00 0.00 -
NAPS 0.62 0.57 0.61 0.58 0.59 0.55 0.62 0.00%
Adjusted Per Share Value based on latest NOSH - 443,695
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.20 6.80 7.01 6.84 6.80 5.86 6.61 15.43%
EPS 4.52 3.53 3.08 2.67 3.86 2.57 2.90 34.39%
DPS 16.05 0.00 0.00 7.18 4.41 0.00 0.00 -
NAPS 0.5855 0.5377 0.5753 0.5203 0.5201 0.4677 0.5193 8.31%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.59 1.85 1.79 1.78 1.67 1.53 1.67 -
P/RPS 29.83 25.68 24.08 23.35 21.64 22.19 21.16 25.69%
P/EPS 54.08 49.50 54.86 59.89 38.16 50.66 48.27 7.86%
EY 1.85 2.02 1.82 1.67 2.62 1.97 2.07 -7.21%
DY 6.56 0.00 0.00 4.49 2.99 0.00 0.00 -
P/NAPS 4.18 3.25 2.93 3.07 2.83 2.78 2.69 34.12%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 23/08/17 22/05/17 24/02/17 25/11/16 24/08/16 17/05/16 -
Price 3.14 2.10 1.88 1.80 1.80 1.66 1.70 -
P/RPS 36.16 29.16 25.29 23.61 23.33 24.08 21.54 41.20%
P/EPS 65.57 56.19 57.62 60.56 41.13 54.97 49.13 21.19%
EY 1.53 1.78 1.74 1.65 2.43 1.82 2.04 -17.43%
DY 5.41 0.00 0.00 4.44 2.78 0.00 0.00 -
P/NAPS 5.06 3.68 3.08 3.10 3.05 3.02 2.74 50.46%

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