[UCHITEC] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -11.41%
YoY- -12.86%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 90,517 92,748 93,961 98,981 101,990 94,535 92,295 -1.29%
PBT 39,393 40,376 41,764 47,514 50,206 46,862 46,259 -10.18%
Tax 3,307 399 -2,690 -9,702 -7,526 -4,509 -1,428 -
NP 42,700 40,775 39,074 37,812 42,680 42,353 44,831 -3.20%
-
NP to SH 42,700 40,775 39,074 37,812 42,680 42,353 44,831 -3.20%
-
Tax Rate -8.39% -0.99% 6.44% 20.42% 14.99% 9.62% 3.09% -
Total Cost 47,817 51,973 54,887 61,169 59,310 52,182 47,464 0.49%
-
Net Worth 189,097 200,194 192,337 188,756 180,960 195,729 188,579 0.18%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 36,997 36,997 36,997 40,687 44,361 44,361 44,361 -11.42%
Div Payout % 86.64% 90.73% 94.68% 107.61% 103.94% 104.74% 98.95% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 189,097 200,194 192,337 188,756 180,960 195,729 188,579 0.18%
NOSH 370,780 370,729 369,879 370,109 369,307 369,301 369,763 0.18%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 47.17% 43.96% 41.59% 38.20% 41.85% 44.80% 48.57% -
ROE 22.58% 20.37% 20.32% 20.03% 23.59% 21.64% 23.77% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.41 25.02 25.40 26.74 27.62 25.60 24.96 -1.47%
EPS 11.52 11.00 10.56 10.22 11.56 11.47 12.12 -3.33%
DPS 10.00 10.00 10.00 11.00 12.00 12.00 12.00 -11.47%
NAPS 0.51 0.54 0.52 0.51 0.49 0.53 0.51 0.00%
Adjusted Per Share Value based on latest NOSH - 370,109
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.55 20.04 20.30 21.38 22.03 20.42 19.94 -1.31%
EPS 9.22 8.81 8.44 8.17 9.22 9.15 9.68 -3.20%
DPS 7.99 7.99 7.99 8.79 9.58 9.58 9.58 -11.42%
NAPS 0.4085 0.4325 0.4155 0.4077 0.3909 0.4228 0.4074 0.18%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.39 1.38 1.37 1.47 1.28 1.20 1.16 -
P/RPS 5.69 5.52 5.39 5.50 4.63 4.69 4.65 14.44%
P/EPS 12.07 12.55 12.97 14.39 11.08 10.46 9.57 16.78%
EY 8.29 7.97 7.71 6.95 9.03 9.56 10.45 -14.34%
DY 7.19 7.25 7.30 7.48 9.38 10.00 10.34 -21.56%
P/NAPS 2.73 2.56 2.63 2.88 2.61 2.26 2.27 13.12%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 22/05/14 26/02/14 19/11/13 23/08/13 27/05/13 28/02/13 -
Price 1.43 1.43 1.32 1.51 1.45 1.33 1.18 -
P/RPS 5.86 5.72 5.20 5.65 5.25 5.20 4.73 15.39%
P/EPS 12.42 13.00 12.50 14.78 12.55 11.60 9.73 17.72%
EY 8.05 7.69 8.00 6.77 7.97 8.62 10.27 -15.02%
DY 6.99 6.99 7.58 7.28 8.28 9.02 10.17 -22.17%
P/NAPS 2.80 2.65 2.54 2.96 2.96 2.51 2.31 13.72%

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