[UCHITEC] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 1.5%
YoY- 7.4%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 136,585 133,540 127,067 122,750 120,897 119,634 117,546 10.49%
PBT 72,148 65,465 62,397 57,969 57,087 60,240 53,308 22.28%
Tax -1,647 -1,616 -1,624 -1,630 -1,579 -1,234 -1,239 20.83%
NP 70,501 63,849 60,773 56,339 55,508 59,006 52,069 22.32%
-
NP to SH 70,501 63,849 60,773 56,339 55,508 59,006 52,069 22.32%
-
Tax Rate 2.28% 2.47% 2.60% 2.81% 2.77% 2.05% 2.32% -
Total Cost 66,084 69,691 66,294 66,411 65,389 60,628 65,477 0.61%
-
Net Worth 232,304 271,052 248,934 266,341 240,862 240,787 216,521 4.78%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 109,385 107,543 53,628 53,628 53,628 43,198 41,692 89.89%
Div Payout % 155.15% 168.43% 88.24% 95.19% 96.61% 73.21% 80.07% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 232,304 271,052 248,934 266,341 240,862 240,787 216,521 4.78%
NOSH 449,185 445,103 445,083 443,695 443,695 443,695 393,675 9.16%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 51.62% 47.81% 47.83% 45.90% 45.91% 49.32% 44.30% -
ROE 30.35% 23.56% 24.41% 21.15% 23.05% 24.51% 24.05% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 31.16 30.55 29.10 28.11 29.11 29.31 29.86 2.87%
EPS 16.08 14.60 13.92 12.90 13.37 14.46 13.23 13.84%
DPS 25.00 24.60 12.28 12.28 12.91 10.58 10.59 77.01%
NAPS 0.53 0.62 0.57 0.61 0.58 0.59 0.55 -2.43%
Adjusted Per Share Value based on latest NOSH - 443,695
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 29.56 28.90 27.50 26.57 26.16 25.89 25.44 10.49%
EPS 15.26 13.82 13.15 12.19 12.01 12.77 11.27 22.32%
DPS 23.67 23.27 11.61 11.61 11.61 9.35 9.02 89.91%
NAPS 0.5028 0.5866 0.5388 0.5764 0.5213 0.5211 0.4686 4.79%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.31 2.59 1.85 1.79 1.78 1.67 1.53 -
P/RPS 10.62 8.48 6.36 6.37 6.11 5.70 5.12 62.42%
P/EPS 20.58 17.73 13.29 13.87 13.32 11.55 11.57 46.65%
EY 4.86 5.64 7.52 7.21 7.51 8.66 8.64 -31.78%
DY 7.55 9.50 6.64 6.86 7.25 6.34 6.92 5.96%
P/NAPS 6.25 4.18 3.25 2.93 3.07 2.83 2.78 71.36%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 23/11/17 23/08/17 22/05/17 24/02/17 25/11/16 24/08/16 -
Price 3.01 3.14 2.10 1.88 1.80 1.80 1.66 -
P/RPS 9.66 10.28 7.22 6.69 6.18 6.14 5.56 44.37%
P/EPS 18.71 21.50 15.09 14.57 13.47 12.45 12.55 30.40%
EY 5.34 4.65 6.63 6.86 7.43 8.03 7.97 -23.37%
DY 8.31 7.83 5.85 6.53 7.17 5.88 6.38 19.20%
P/NAPS 5.68 5.06 3.68 3.08 3.10 3.05 3.02 52.19%

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