[UCHITEC] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 12.33%
YoY- 19.32%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 135,589 156,306 134,606 135,836 118,978 109,616 94,708 6.15%
PBT 69,720 78,058 68,836 70,201 59,030 45,886 42,506 8.58%
Tax -1,058 -3,074 -4,334 -1,526 -1,477 -1,277 -1,330 -3.73%
NP 68,661 74,984 64,501 68,674 57,553 44,609 41,176 8.88%
-
NP to SH 68,661 74,984 64,501 68,674 57,553 44,609 41,176 8.88%
-
Tax Rate 1.52% 3.94% 6.30% 2.17% 2.50% 2.78% 3.13% -
Total Cost 66,928 81,322 70,105 67,161 61,425 65,006 53,532 3.78%
-
Net Worth 175,166 175,003 161,055 271,052 240,787 226,827 200,436 -2.21%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 44,914 44,872 41,755 99,094 27,207 25,203 24,745 10.43%
Div Payout % 65.41% 59.84% 64.74% 144.30% 47.27% 56.50% 60.10% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 175,166 175,003 161,055 271,052 240,787 226,827 200,436 -2.21%
NOSH 451,282 450,912 450,550 445,103 443,695 378,045 371,177 3.30%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 50.64% 47.97% 47.92% 50.56% 48.37% 40.70% 43.48% -
ROE 39.20% 42.85% 40.05% 25.34% 23.90% 19.67% 20.54% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 30.19 34.83 30.09 31.07 29.15 29.00 25.52 2.83%
EPS 15.29 16.71 14.41 15.71 14.11 11.80 11.09 5.49%
DPS 10.00 10.00 9.33 22.67 6.67 6.67 6.67 6.97%
NAPS 0.39 0.39 0.36 0.62 0.59 0.60 0.54 -5.27%
Adjusted Per Share Value based on latest NOSH - 445,103
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 29.34 33.83 29.13 29.40 25.75 23.72 20.50 6.15%
EPS 14.86 16.23 13.96 14.86 12.46 9.65 8.91 8.89%
DPS 9.72 9.71 9.04 21.45 5.89 5.45 5.36 10.41%
NAPS 0.3791 0.3787 0.3486 0.5866 0.5211 0.4909 0.4338 -2.21%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.65 2.81 3.09 2.59 1.67 1.59 1.40 -
P/RPS 8.78 8.07 10.27 8.34 5.73 5.48 5.49 8.13%
P/EPS 17.33 16.82 21.43 16.49 11.84 13.47 12.62 5.42%
EY 5.77 5.95 4.67 6.07 8.44 7.42 7.92 -5.13%
DY 3.77 3.56 3.02 8.75 3.99 4.19 4.76 -3.80%
P/NAPS 6.79 7.21 8.58 4.18 2.83 2.65 2.59 17.40%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 22/11/19 23/11/18 23/11/17 25/11/16 20/11/15 24/11/14 -
Price 2.59 2.80 2.90 3.14 1.80 1.77 1.41 -
P/RPS 8.58 8.04 9.64 10.11 6.17 6.10 5.53 7.58%
P/EPS 16.94 16.76 20.11 19.99 12.76 15.00 12.71 4.90%
EY 5.90 5.97 4.97 5.00 7.83 6.67 7.87 -4.68%
DY 3.86 3.57 3.22 7.22 3.70 3.77 4.73 -3.32%
P/NAPS 6.64 7.18 8.06 5.06 3.05 2.95 2.61 16.82%

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