[UCHITEC] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -5.93%
YoY- 12.6%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 156,673 139,967 136,585 120,897 112,612 95,459 93,961 8.89%
PBT 79,045 72,542 72,148 57,087 50,382 41,320 41,764 11.21%
Tax -3,097 -3,533 -1,647 -1,579 -1,084 -1,211 -2,690 2.37%
NP 75,948 69,009 70,501 55,508 49,298 40,109 39,074 11.70%
-
NP to SH 75,948 69,009 70,501 55,508 49,298 40,109 39,074 11.70%
-
Tax Rate 3.92% 4.87% 2.28% 2.77% 2.15% 2.93% 6.44% -
Total Cost 80,725 70,958 66,084 65,389 63,314 55,350 54,887 6.63%
-
Net Worth 161,533 152,143 232,304 240,862 224,129 192,692 192,337 -2.86%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 71,794 62,639 109,385 53,628 41,692 37,062 36,997 11.67%
Div Payout % 94.53% 90.77% 155.15% 96.61% 84.57% 92.40% 94.68% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 161,533 152,143 232,304 240,862 224,129 192,692 192,337 -2.86%
NOSH 451,182 450,640 449,185 443,695 379,880 370,562 369,879 3.36%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 48.48% 49.30% 51.62% 45.91% 43.78% 42.02% 41.59% -
ROE 47.02% 45.36% 30.35% 23.05% 22.00% 20.82% 20.32% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 34.92 31.28 31.16 29.11 29.64 25.76 25.40 5.44%
EPS 16.93 15.42 16.08 13.37 12.98 10.82 10.56 8.18%
DPS 16.00 14.00 25.00 12.91 11.00 10.00 10.00 8.14%
NAPS 0.36 0.34 0.53 0.58 0.59 0.52 0.52 -5.94%
Adjusted Per Share Value based on latest NOSH - 443,695
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 33.91 30.29 29.56 26.16 24.37 20.66 20.34 8.88%
EPS 16.44 14.94 15.26 12.01 10.67 8.68 8.46 11.70%
DPS 15.54 13.56 23.67 11.61 9.02 8.02 8.01 11.67%
NAPS 0.3496 0.3293 0.5028 0.5213 0.4851 0.417 0.4163 -2.86%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.78 2.54 3.31 1.78 1.74 1.43 1.37 -
P/RPS 7.96 8.12 10.62 6.11 5.87 5.55 5.39 6.71%
P/EPS 16.42 16.47 20.58 13.32 13.41 13.21 12.97 4.00%
EY 6.09 6.07 4.86 7.51 7.46 7.57 7.71 -3.85%
DY 5.76 5.51 7.55 7.25 6.32 6.99 7.30 -3.87%
P/NAPS 7.72 7.47 6.25 3.07 2.95 2.75 2.63 19.64%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 26/02/18 24/02/17 24/02/16 26/02/15 26/02/14 -
Price 2.68 2.82 3.01 1.80 1.63 1.53 1.32 -
P/RPS 7.68 9.02 9.66 6.18 5.50 5.94 5.20 6.71%
P/EPS 15.83 18.29 18.71 13.47 12.56 14.14 12.50 4.01%
EY 6.32 5.47 5.34 7.43 7.96 7.07 8.00 -3.85%
DY 5.97 4.96 8.31 7.17 6.75 6.54 7.58 -3.89%
P/NAPS 7.44 8.29 5.68 3.10 2.76 2.94 2.54 19.60%

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