[UCHITEC] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 4.72%
YoY- 0.05%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 127,067 117,546 102,031 90,517 101,990 90,677 104,517 3.30%
PBT 62,397 53,308 43,177 39,393 50,206 43,502 54,445 2.29%
Tax -1,624 -1,239 -1,149 3,307 -7,526 -744 -423 25.10%
NP 60,773 52,069 42,028 42,700 42,680 42,758 54,022 1.98%
-
NP to SH 60,773 52,069 42,028 42,700 42,680 42,758 54,022 1.98%
-
Tax Rate 2.60% 2.32% 2.66% -8.39% 14.99% 1.71% 0.78% -
Total Cost 66,294 65,477 60,003 47,817 59,310 47,919 50,495 4.63%
-
Net Worth 248,934 216,521 209,624 189,097 180,960 181,079 177,202 5.82%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 53,628 41,692 37,062 36,997 44,361 44,357 44,502 3.15%
Div Payout % 88.24% 80.07% 88.19% 86.64% 103.94% 103.74% 82.38% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 248,934 216,521 209,624 189,097 180,960 181,079 177,202 5.82%
NOSH 445,083 393,675 374,329 370,780 369,307 369,549 369,171 3.16%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 47.83% 44.30% 41.19% 47.17% 41.85% 47.15% 51.69% -
ROE 24.41% 24.05% 20.05% 22.58% 23.59% 23.61% 30.49% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 29.10 29.86 27.26 24.41 27.62 24.54 28.31 0.45%
EPS 13.92 13.23 11.23 11.52 11.56 11.57 14.63 -0.82%
DPS 12.28 10.59 10.00 10.00 12.00 12.00 12.00 0.38%
NAPS 0.57 0.55 0.56 0.51 0.49 0.49 0.48 2.90%
Adjusted Per Share Value based on latest NOSH - 370,780
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 27.45 25.39 22.04 19.55 22.03 19.59 22.58 3.30%
EPS 13.13 11.25 9.08 9.22 9.22 9.24 11.67 1.98%
DPS 11.58 9.01 8.01 7.99 9.58 9.58 9.61 3.15%
NAPS 0.5377 0.4677 0.4528 0.4085 0.3909 0.3912 0.3828 5.82%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.85 1.53 1.58 1.39 1.28 1.19 1.35 -
P/RPS 6.36 5.12 5.80 5.69 4.63 4.85 4.77 4.90%
P/EPS 13.29 11.57 14.07 12.07 11.08 10.28 9.23 6.25%
EY 7.52 8.64 7.11 8.29 9.03 9.72 10.84 -5.90%
DY 6.64 6.92 6.33 7.19 9.38 10.08 8.89 -4.74%
P/NAPS 3.25 2.78 2.82 2.73 2.61 2.43 2.81 2.45%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 24/08/16 20/08/15 19/08/14 23/08/13 27/08/12 25/08/11 -
Price 2.10 1.66 1.46 1.43 1.45 1.18 1.24 -
P/RPS 7.22 5.56 5.36 5.86 5.25 4.81 4.38 8.67%
P/EPS 15.09 12.55 13.00 12.42 12.55 10.20 8.47 10.09%
EY 6.63 7.97 7.69 8.05 7.97 9.81 11.80 -9.15%
DY 5.85 6.38 6.85 6.99 8.28 10.17 9.68 -8.04%
P/NAPS 3.68 3.02 2.61 2.80 2.96 2.41 2.58 6.09%

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