[UCHITEC] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 2.66%
YoY- 6.19%
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 142,212 140,344 125,088 129,832 122,420 102,504 92,224 7.47%
PBT 65,960 65,444 57,712 58,504 54,976 42,240 41,716 7.92%
Tax -1,844 -1,708 -2,572 -1,520 -1,316 -1,220 -1,084 9.24%
NP 64,116 63,736 55,140 56,984 53,660 41,020 40,632 7.89%
-
NP to SH 64,116 63,736 55,140 56,984 53,660 41,020 40,632 7.89%
-
Tax Rate 2.80% 2.61% 4.46% 2.60% 2.39% 2.89% 2.60% -
Total Cost 78,096 76,608 69,948 72,848 68,760 61,484 51,592 7.14%
-
Net Worth 179,644 166,017 250,490 266,341 240,384 208,829 200,194 -1.78%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 179,644 166,017 250,490 266,341 240,384 208,829 200,194 -1.78%
NOSH 451,182 450,773 449,484 443,695 387,716 372,909 370,729 3.32%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 45.08% 45.41% 44.08% 43.89% 43.83% 40.02% 44.06% -
ROE 35.69% 38.39% 22.01% 21.40% 22.32% 19.64% 20.30% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 31.67 31.28 27.96 29.74 31.57 27.49 24.88 4.09%
EPS 14.28 14.20 12.32 13.04 13.84 11.00 10.96 4.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.37 0.56 0.61 0.62 0.56 0.54 -4.87%
Adjusted Per Share Value based on latest NOSH - 443,695
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 30.71 30.30 27.01 28.03 26.43 22.13 19.91 7.48%
EPS 13.84 13.76 11.91 12.30 11.59 8.86 8.77 7.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3879 0.3585 0.5409 0.5751 0.5191 0.4509 0.4323 -1.78%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.92 2.67 2.67 1.79 1.67 1.51 1.38 -
P/RPS 6.06 8.54 9.55 6.02 5.29 5.49 5.55 1.47%
P/EPS 13.45 18.80 21.66 13.72 12.07 13.73 12.59 1.10%
EY 7.44 5.32 4.62 7.29 8.29 7.28 7.94 -1.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.80 7.22 4.77 2.93 2.69 2.70 2.56 11.03%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 20/05/20 27/05/19 23/05/18 22/05/17 17/05/16 20/05/15 22/05/14 -
Price 2.58 2.67 2.96 1.88 1.70 1.59 1.43 -
P/RPS 8.15 8.54 10.58 6.32 5.38 5.78 5.75 5.98%
P/EPS 18.07 18.80 24.01 14.41 12.28 14.45 13.05 5.56%
EY 5.53 5.32 4.16 6.94 8.14 6.92 7.66 -5.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.45 7.22 5.29 3.08 2.74 2.84 2.65 15.96%

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