[UCHITEC] YoY Annualized Quarter 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- 13.72%
YoY- 29.02%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 156,306 134,606 135,836 118,978 109,616 94,708 96,814 8.30%
PBT 78,058 68,836 70,201 59,030 45,886 42,506 43,709 10.14%
Tax -3,074 -4,334 -1,526 -1,477 -1,277 -1,330 -12,077 -20.38%
NP 74,984 64,501 68,674 57,553 44,609 41,176 31,632 15.46%
-
NP to SH 74,984 64,501 68,674 57,553 44,609 41,176 31,632 15.46%
-
Tax Rate 3.94% 6.30% 2.17% 2.50% 2.78% 3.13% 27.63% -
Total Cost 81,322 70,105 67,161 61,425 65,006 53,532 65,182 3.75%
-
Net Worth 175,003 161,055 271,052 240,787 226,827 200,436 188,461 -1.22%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 44,872 41,755 99,094 27,207 25,203 24,745 19,708 14.69%
Div Payout % 59.84% 64.74% 144.30% 47.27% 56.50% 60.10% 62.31% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 175,003 161,055 271,052 240,787 226,827 200,436 188,461 -1.22%
NOSH 450,912 450,550 445,103 443,695 378,045 371,177 369,532 3.37%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 47.97% 47.92% 50.56% 48.37% 40.70% 43.48% 32.67% -
ROE 42.85% 40.05% 25.34% 23.90% 19.67% 20.54% 16.78% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 34.83 30.09 31.07 29.15 29.00 25.52 26.20 4.85%
EPS 16.71 14.41 15.71 14.11 11.80 11.09 8.56 11.78%
DPS 10.00 9.33 22.67 6.67 6.67 6.67 5.33 11.05%
NAPS 0.39 0.36 0.62 0.59 0.60 0.54 0.51 -4.37%
Adjusted Per Share Value based on latest NOSH - 443,695
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 33.77 29.08 29.34 25.70 23.68 20.46 20.91 8.31%
EPS 16.20 13.93 14.84 12.43 9.64 8.89 6.83 15.47%
DPS 9.69 9.02 21.41 5.88 5.44 5.35 4.26 14.67%
NAPS 0.378 0.3479 0.5855 0.5201 0.49 0.433 0.4071 -1.22%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.81 3.09 2.59 1.67 1.59 1.40 1.47 -
P/RPS 8.07 10.27 8.34 5.73 5.48 5.49 5.61 6.24%
P/EPS 16.82 21.43 16.49 11.84 13.47 12.62 17.17 -0.34%
EY 5.95 4.67 6.07 8.44 7.42 7.92 5.82 0.36%
DY 3.56 3.02 8.75 3.99 4.19 4.76 3.63 -0.32%
P/NAPS 7.21 8.58 4.18 2.83 2.65 2.59 2.88 16.51%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 23/11/18 23/11/17 25/11/16 20/11/15 24/11/14 19/11/13 -
Price 2.80 2.90 3.14 1.80 1.77 1.41 1.51 -
P/RPS 8.04 9.64 10.11 6.17 6.10 5.53 5.76 5.71%
P/EPS 16.76 20.11 19.99 12.76 15.00 12.71 17.64 -0.84%
EY 5.97 4.97 5.00 7.83 6.67 7.87 5.67 0.86%
DY 3.57 3.22 7.22 3.70 3.77 4.73 3.53 0.18%
P/NAPS 7.18 8.06 5.06 3.05 2.95 2.61 2.96 15.90%

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