[UCHITEC] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 13.32%
YoY- 38.24%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 127,067 122,750 120,897 119,634 117,546 117,591 112,612 8.39%
PBT 62,397 57,969 57,087 60,240 53,308 53,566 50,382 15.34%
Tax -1,624 -1,630 -1,579 -1,234 -1,239 -1,108 -1,084 30.96%
NP 60,773 56,339 55,508 59,006 52,069 52,458 49,298 14.98%
-
NP to SH 60,773 56,339 55,508 59,006 52,069 52,458 49,298 14.98%
-
Tax Rate 2.60% 2.81% 2.77% 2.05% 2.32% 2.07% 2.15% -
Total Cost 66,294 66,411 65,389 60,628 65,477 65,133 63,314 3.11%
-
Net Worth 248,934 266,341 240,862 240,787 216,521 240,384 224,129 7.25%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 53,628 53,628 53,628 43,198 41,692 41,692 41,692 18.29%
Div Payout % 88.24% 95.19% 96.61% 73.21% 80.07% 79.48% 84.57% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 248,934 266,341 240,862 240,787 216,521 240,384 224,129 7.25%
NOSH 445,083 443,695 443,695 443,695 393,675 387,716 379,880 11.14%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 47.83% 45.90% 45.91% 49.32% 44.30% 44.61% 43.78% -
ROE 24.41% 21.15% 23.05% 24.51% 24.05% 21.82% 22.00% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 29.10 28.11 29.11 29.31 29.86 30.33 29.64 -1.21%
EPS 13.92 12.90 13.37 14.46 13.23 13.53 12.98 4.77%
DPS 12.28 12.28 12.91 10.58 10.59 10.75 11.00 7.62%
NAPS 0.57 0.61 0.58 0.59 0.55 0.62 0.59 -2.27%
Adjusted Per Share Value based on latest NOSH - 443,695
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 27.50 26.57 26.16 25.89 25.44 25.45 24.37 8.39%
EPS 13.15 12.19 12.01 12.77 11.27 11.35 10.67 14.96%
DPS 11.61 11.61 11.61 9.35 9.02 9.02 9.02 18.34%
NAPS 0.5388 0.5764 0.5213 0.5211 0.4686 0.5202 0.4851 7.25%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.85 1.79 1.78 1.67 1.53 1.67 1.74 -
P/RPS 6.36 6.37 6.11 5.70 5.12 5.51 5.87 5.49%
P/EPS 13.29 13.87 13.32 11.55 11.57 12.34 13.41 -0.59%
EY 7.52 7.21 7.51 8.66 8.64 8.10 7.46 0.53%
DY 6.64 6.86 7.25 6.34 6.92 6.44 6.32 3.35%
P/NAPS 3.25 2.93 3.07 2.83 2.78 2.69 2.95 6.67%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 22/05/17 24/02/17 25/11/16 24/08/16 17/05/16 24/02/16 -
Price 2.10 1.88 1.80 1.80 1.66 1.70 1.63 -
P/RPS 7.22 6.69 6.18 6.14 5.56 5.61 5.50 19.90%
P/EPS 15.09 14.57 13.47 12.45 12.55 12.56 12.56 13.02%
EY 6.63 6.86 7.43 8.03 7.97 7.96 7.96 -11.48%
DY 5.85 6.53 7.17 5.88 6.38 6.33 6.75 -9.10%
P/NAPS 3.68 3.08 3.10 3.05 3.02 2.74 2.76 21.16%

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