[UCHITEC] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 10.51%
YoY- 22.91%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 139,967 136,585 120,897 112,612 95,459 93,961 92,295 7.18%
PBT 72,542 72,148 57,087 50,382 41,320 41,764 46,259 7.78%
Tax -3,533 -1,647 -1,579 -1,084 -1,211 -2,690 -1,428 16.28%
NP 69,009 70,501 55,508 49,298 40,109 39,074 44,831 7.45%
-
NP to SH 69,009 70,501 55,508 49,298 40,109 39,074 44,831 7.45%
-
Tax Rate 4.87% 2.28% 2.77% 2.15% 2.93% 6.44% 3.09% -
Total Cost 70,958 66,084 65,389 63,314 55,350 54,887 47,464 6.92%
-
Net Worth 152,143 232,304 240,862 224,254 192,938 192,227 188,489 -3.50%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 62,647 109,577 53,986 41,810 37,103 36,966 44,350 5.92%
Div Payout % 90.78% 155.43% 97.26% 84.81% 92.51% 94.61% 98.93% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 152,143 232,304 240,862 224,254 192,938 192,227 188,489 -3.50%
NOSH 450,640 449,185 443,695 380,092 371,036 369,668 369,587 3.35%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 49.30% 51.62% 45.91% 43.78% 42.02% 41.59% 48.57% -
ROE 45.36% 30.35% 23.05% 21.98% 20.79% 20.33% 23.78% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 31.28 31.16 29.11 29.63 25.73 25.42 24.97 3.82%
EPS 15.41 16.08 13.37 12.97 10.81 10.57 12.13 4.06%
DPS 14.00 25.00 13.00 11.00 10.00 10.00 12.00 2.60%
NAPS 0.34 0.53 0.58 0.59 0.52 0.52 0.51 -6.53%
Adjusted Per Share Value based on latest NOSH - 379,880
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 30.29 29.56 26.16 24.37 20.66 20.34 19.97 7.18%
EPS 14.94 15.26 12.01 10.67 8.68 8.46 9.70 7.46%
DPS 13.56 23.72 11.68 9.05 8.03 8.00 9.60 5.92%
NAPS 0.3293 0.5028 0.5213 0.4853 0.4176 0.416 0.4079 -3.50%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.54 3.31 1.78 1.74 1.43 1.37 1.16 -
P/RPS 8.12 10.62 6.11 5.87 5.56 5.39 4.65 9.73%
P/EPS 16.47 20.58 13.32 13.42 13.23 12.96 9.56 9.48%
EY 6.07 4.86 7.51 7.45 7.56 7.72 10.46 -8.66%
DY 5.51 7.55 7.30 6.32 6.99 7.30 10.34 -9.95%
P/NAPS 7.47 6.25 3.07 2.95 2.75 2.63 2.27 21.94%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 24/02/17 24/02/16 26/02/15 26/02/14 28/02/13 -
Price 2.82 3.01 1.80 1.63 1.53 1.32 1.18 -
P/RPS 9.02 9.66 6.18 5.50 5.95 5.19 4.73 11.35%
P/EPS 18.29 18.71 13.47 12.57 14.15 12.49 9.73 11.08%
EY 5.47 5.34 7.43 7.96 7.07 8.01 10.28 -9.97%
DY 4.96 8.31 7.22 6.75 6.54 7.58 10.17 -11.27%
P/NAPS 8.29 5.68 3.10 2.76 2.94 2.54 2.31 23.72%

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