[UCHITEC] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -5.53%
YoY- -11.61%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 93,961 98,981 101,990 94,535 92,295 90,919 90,677 2.39%
PBT 41,764 47,514 50,206 46,862 46,259 44,170 43,502 -2.67%
Tax -2,690 -9,702 -7,526 -4,509 -1,428 -778 -744 135.01%
NP 39,074 37,812 42,680 42,353 44,831 43,392 42,758 -5.81%
-
NP to SH 39,074 37,812 42,680 42,353 44,831 43,392 42,758 -5.81%
-
Tax Rate 6.44% 20.42% 14.99% 9.62% 3.09% 1.76% 1.71% -
Total Cost 54,887 61,169 59,310 52,182 47,464 47,527 47,919 9.44%
-
Net Worth 192,337 188,756 180,960 195,729 188,579 192,168 181,079 4.09%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 36,997 40,687 44,361 44,361 44,361 44,367 44,357 -11.36%
Div Payout % 94.68% 107.61% 103.94% 104.74% 98.95% 102.25% 103.74% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 192,337 188,756 180,960 195,729 188,579 192,168 181,079 4.09%
NOSH 369,879 370,109 369,307 369,301 369,763 369,554 369,549 0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 41.59% 38.20% 41.85% 44.80% 48.57% 47.73% 47.15% -
ROE 20.32% 20.03% 23.59% 21.64% 23.77% 22.58% 23.61% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 25.40 26.74 27.62 25.60 24.96 24.60 24.54 2.31%
EPS 10.56 10.22 11.56 11.47 12.12 11.74 11.57 -5.89%
DPS 10.00 11.00 12.00 12.00 12.00 12.00 12.00 -11.41%
NAPS 0.52 0.51 0.49 0.53 0.51 0.52 0.49 4.02%
Adjusted Per Share Value based on latest NOSH - 369,301
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.30 21.38 22.03 20.42 19.94 19.64 19.59 2.39%
EPS 8.44 8.17 9.22 9.15 9.68 9.37 9.24 -5.84%
DPS 7.99 8.79 9.58 9.58 9.58 9.58 9.58 -11.36%
NAPS 0.4155 0.4077 0.3909 0.4228 0.4074 0.4151 0.3912 4.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.37 1.47 1.28 1.20 1.16 1.18 1.19 -
P/RPS 5.39 5.50 4.63 4.69 4.65 4.80 4.85 7.27%
P/EPS 12.97 14.39 11.08 10.46 9.57 10.05 10.28 16.71%
EY 7.71 6.95 9.03 9.56 10.45 9.95 9.72 -14.27%
DY 7.30 7.48 9.38 10.00 10.34 10.17 10.08 -19.30%
P/NAPS 2.63 2.88 2.61 2.26 2.27 2.27 2.43 5.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 19/11/13 23/08/13 27/05/13 28/02/13 22/11/12 27/08/12 -
Price 1.32 1.51 1.45 1.33 1.18 1.13 1.18 -
P/RPS 5.20 5.65 5.25 5.20 4.73 4.59 4.81 5.31%
P/EPS 12.50 14.78 12.55 11.60 9.73 9.62 10.20 14.47%
EY 8.00 6.77 7.97 8.62 10.27 10.39 9.81 -12.68%
DY 7.58 7.28 8.28 9.02 10.17 10.62 10.17 -17.75%
P/NAPS 2.54 2.96 2.96 2.51 2.31 2.17 2.41 3.55%

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