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

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -5.93%
YoY- 12.6%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 133,540 127,067 122,750 120,897 119,634 117,546 117,591 8.84%
PBT 65,465 62,397 57,969 57,087 60,240 53,308 53,566 14.29%
Tax -1,616 -1,624 -1,630 -1,579 -1,234 -1,239 -1,108 28.57%
NP 63,849 60,773 56,339 55,508 59,006 52,069 52,458 13.98%
-
NP to SH 63,849 60,773 56,339 55,508 59,006 52,069 52,458 13.98%
-
Tax Rate 2.47% 2.60% 2.81% 2.77% 2.05% 2.32% 2.07% -
Total Cost 69,691 66,294 66,411 65,389 60,628 65,477 65,133 4.60%
-
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 107,543 53,628 53,628 53,628 43,198 41,692 41,692 87.97%
Div Payout % 168.43% 88.24% 95.19% 96.61% 73.21% 80.07% 79.48% -
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 47.81% 47.83% 45.90% 45.91% 49.32% 44.30% 44.61% -
ROE 23.56% 24.41% 21.15% 23.05% 24.51% 24.05% 21.82% -
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 30.55 29.10 28.11 29.11 29.31 29.86 30.33 0.48%
EPS 14.60 13.92 12.90 13.37 14.46 13.23 13.53 5.20%
DPS 24.60 12.28 12.28 12.91 10.58 10.59 10.75 73.56%
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 28.90 27.50 26.57 26.16 25.89 25.44 25.45 8.83%
EPS 13.82 13.15 12.19 12.01 12.77 11.27 11.35 14.01%
DPS 23.27 11.61 11.61 11.61 9.35 9.02 9.02 87.99%
NAPS 0.5866 0.5388 0.5764 0.5213 0.5211 0.4686 0.5202 8.33%
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 8.48 6.36 6.37 6.11 5.70 5.12 5.51 33.26%
P/EPS 17.73 13.29 13.87 13.32 11.55 11.57 12.34 27.30%
EY 5.64 7.52 7.21 7.51 8.66 8.64 8.10 -21.42%
DY 9.50 6.64 6.86 7.25 6.34 6.92 6.44 29.55%
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 10.28 7.22 6.69 6.18 6.14 5.56 5.61 49.69%
P/EPS 21.50 15.09 14.57 13.47 12.45 12.55 12.56 43.05%
EY 4.65 6.63 6.86 7.43 8.03 7.97 7.96 -30.09%
DY 7.83 5.85 6.53 7.17 5.88 6.38 6.33 15.21%
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