[UCHITEC] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -21.04%
YoY- -41.95%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 31,490 29,402 24,793 22,929 25,938 25,696 30,302 0.64%
PBT 18,268 11,336 10,658 9,189 11,881 11,213 16,417 1.79%
Tax -407 -412 -390 -2,453 -277 -243 -299 5.26%
NP 17,861 10,924 10,268 6,736 11,604 10,970 16,118 1.72%
-
NP to SH 17,861 10,924 10,268 6,736 11,604 10,970 16,118 1.72%
-
Tax Rate 2.23% 3.63% 3.66% 26.69% 2.33% 2.17% 1.82% -
Total Cost 13,629 18,478 14,525 16,193 14,334 14,726 14,184 -0.66%
-
Net Worth 240,787 226,795 200,170 188,756 192,168 192,067 185,264 4.46%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 20,405 18,899 18,534 14,804 18,477 18,468 18,526 1.62%
Div Payout % 114.25% 173.01% 180.51% 219.78% 159.24% 168.35% 114.94% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 240,787 226,795 200,170 188,756 192,168 192,067 185,264 4.46%
NOSH 443,695 377,993 370,685 370,109 369,554 369,360 370,528 3.04%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 56.72% 37.15% 41.41% 29.38% 44.74% 42.69% 53.19% -
ROE 7.42% 4.82% 5.13% 3.57% 6.04% 5.71% 8.70% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.72 7.78 6.69 6.20 7.02 6.96 8.18 -0.95%
EPS 4.38 2.89 2.77 1.82 3.14 2.97 4.35 0.11%
DPS 5.00 5.00 5.00 4.00 5.00 5.00 5.00 0.00%
NAPS 0.59 0.60 0.54 0.51 0.52 0.52 0.50 2.79%
Adjusted Per Share Value based on latest NOSH - 370,109
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.80 6.35 5.36 4.95 5.60 5.55 6.55 0.62%
EPS 3.86 2.36 2.22 1.46 2.51 2.37 3.48 1.74%
DPS 4.41 4.08 4.00 3.20 3.99 3.99 4.00 1.63%
NAPS 0.5201 0.4899 0.4324 0.4077 0.4151 0.4149 0.4002 4.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.67 1.59 1.40 1.47 1.18 1.18 1.37 -
P/RPS 21.64 20.44 20.93 23.73 16.81 16.96 16.75 4.35%
P/EPS 38.16 55.02 50.54 80.77 37.58 39.73 31.49 3.25%
EY 2.62 1.82 1.98 1.24 2.66 2.52 3.18 -3.17%
DY 2.99 3.14 3.57 2.72 4.24 4.24 3.65 -3.26%
P/NAPS 2.83 2.65 2.59 2.88 2.27 2.27 2.74 0.53%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 24/11/14 19/11/13 22/11/12 21/11/11 23/11/10 -
Price 1.80 1.77 1.41 1.51 1.13 1.17 1.31 -
P/RPS 23.33 22.76 21.08 24.37 16.10 16.82 16.02 6.45%
P/EPS 41.13 61.25 50.90 82.97 35.99 39.39 30.11 5.33%
EY 2.43 1.63 1.96 1.21 2.78 2.54 3.32 -5.06%
DY 2.78 2.82 3.55 2.65 4.42 4.27 3.82 -5.15%
P/NAPS 3.05 2.95 2.61 2.96 2.17 2.25 2.62 2.56%

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