[UCHITEC] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.44%
YoY- -11.24%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 115,488 105,620 92,476 99,364 79,974 105,232 97,964 2.77%
PBT 52,010 46,158 42,444 47,186 39,292 51,668 48,658 1.11%
Tax -1,402 -1,092 -1,216 -13,210 -1,014 -1,020 -898 7.70%
NP 50,608 45,066 41,228 33,976 38,278 50,648 47,760 0.96%
-
NP to SH 50,608 45,066 41,228 33,976 38,278 50,648 47,760 0.96%
-
Tax Rate 2.70% 2.37% 2.86% 28.00% 2.58% 1.97% 1.85% -
Total Cost 64,880 60,554 51,248 65,388 41,696 54,584 50,204 4.36%
-
Net Worth 216,778 209,609 189,085 180,959 181,044 177,194 174,279 3.70%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 788 - - - - - - -
Div Payout % 1.56% - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 216,778 209,609 189,085 180,959 181,044 177,194 174,279 3.70%
NOSH 394,143 374,302 370,755 369,304 369,478 369,154 370,807 1.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 43.82% 42.67% 44.58% 34.19% 47.86% 48.13% 48.75% -
ROE 23.35% 21.50% 21.80% 18.78% 21.14% 28.58% 27.40% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.30 28.22 24.94 26.91 21.65 28.51 26.42 1.73%
EPS 12.84 12.04 11.12 9.20 10.36 13.72 12.88 -0.05%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.56 0.51 0.49 0.49 0.48 0.47 2.65%
Adjusted Per Share Value based on latest NOSH - 369,307
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 24.94 22.81 19.97 21.46 17.27 22.72 21.15 2.78%
EPS 10.93 9.73 8.90 7.34 8.27 10.94 10.31 0.97%
DPS 0.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4681 0.4526 0.4083 0.3907 0.3909 0.3826 0.3763 3.70%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.53 1.58 1.39 1.28 1.19 1.35 1.29 -
P/RPS 5.22 5.60 5.57 4.76 5.50 4.74 4.88 1.12%
P/EPS 11.92 13.12 12.50 13.91 11.49 9.84 10.02 2.93%
EY 8.39 7.62 8.00 7.19 8.71 10.16 9.98 -2.84%
DY 0.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.82 2.73 2.61 2.43 2.81 2.74 0.24%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 20/08/15 19/08/14 23/08/13 27/08/12 25/08/11 19/08/10 -
Price 1.66 1.46 1.43 1.45 1.18 1.24 1.41 -
P/RPS 5.67 5.17 5.73 5.39 5.45 4.35 5.34 1.00%
P/EPS 12.93 12.13 12.86 15.76 11.39 9.04 10.95 2.80%
EY 7.73 8.25 7.78 6.34 8.78 11.06 9.13 -2.73%
DY 0.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 2.61 2.80 2.96 2.41 2.58 3.00 0.11%

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