[UCHITEC] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Annualized Quarter Result
Revenue	237,508	230,488	229,728	214,320	213,006	210,150	191,764	15.31%
YoY %	3.05%	0.33%	7.19%	0.62%	1.36%	9.59%	-	-
Horiz. %	123.85%	120.19%	119.80%	111.76%	111.08%	109.59%	100.00%	-
PBT	167,320	166,420	184,056	127,942	126,042	122,170	108,076	33.79%
YoY %	0.54%	-9.58%	43.86%	1.51%	3.17%	13.04%	-	-
Horiz. %	154.82%	153.98%	170.30%	118.38%	116.62%	113.04%	100.00%	-
Tax	-34,534	-34,074	-32,856	-3,083	-3,145	-2,850	-988	966.72%
YoY %	-1.35%	-3.71%	-965.72%	1.97%	-10.35%	-188.46%	-	-
Horiz. %	3,495.34%	3,448.79%	3,325.51%	312.04%	318.32%	288.46%	100.00%	-
NP	132,785	132,346	151,200	124,859	122,897	119,320	107,088	15.40%
YoY %	0.33%	-12.47%	21.10%	1.60%	3.00%	11.42%	-	-
Horiz. %	124.00%	123.59%	141.19%	116.59%	114.76%	111.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	132,785	132,346	151,200	124,859	122,897	119,320	107,088	15.40%
YoY %	0.33%	-12.47%	21.10%	1.60%	3.00%	11.42%	-	-
Horiz. %	124.00%	123.59%	141.19%	116.59%	114.76%	111.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.64%	20.47%	17.85%	2.41%	2.50%	2.33%	0.91%	-
YoY %	0.83%	14.68%	640.66%	-3.60%	7.30%	156.04%	-	-
Horiz. %	2,268.13%	2,249.45%	1,961.54%	264.84%	274.73%	256.04%	100.00%	-
Total Cost	104,722	98,142	78,528	89,461	90,109	90,830	84,676	15.20%
YoY %	6.70%	24.98%	-12.22%	-0.72%	-0.79%	7.27%	-	-
Horiz. %	123.67%	115.90%	92.74%	105.65%	106.42%	107.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,658	205,240	259,900	217,578	235,498	203,784	221,881	-6.47%
YoY %	-2.23%	-21.03%	19.45%	-7.61%	15.56%	-8.16%	-	-
Horiz. %	90.43%	92.50%	117.13%	98.06%	106.14%	91.84%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	103,369	72,974	-	113,322	72,461	-	-	-
YoY %	41.65%	0.00%	-	56.39%	0.00%	-	-	-
Horiz. %	142.65%	100.71%	-	156.39%	100.00%	-	-	-
Div Payout %	77.85%	55.14%	-	90.76%	58.96%	-	-	-
YoY %	41.19%	0.00%	-	53.93%	0.00%	-	-	-
Horiz. %	132.04%	93.52%	-	153.93%	100.00%	-	-	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	200,658	205,240	259,900	217,578	235,498	203,784	221,881	-6.47%
YoY %	-2.23%	-21.03%	19.45%	-7.61%	15.56%	-8.16%	-	-
Horiz. %	90.43%	92.50%	117.13%	98.06%	106.14%	91.84%	100.00%	-
NOSH	458,618	458,250	458,065	457,702	455,123	455,038	454,892	0.54%
YoY %	0.08%	0.04%	0.08%	0.57%	0.02%	0.03%	-	-
Horiz. %	100.82%	100.74%	100.70%	100.62%	100.05%	100.03%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	55.91%	57.42%	65.82%	58.26%	57.70%	56.78%	55.84%	-
YoY %	-2.63%	-12.76%	12.98%	0.97%	1.62%	1.68%	-	-
Horiz. %	100.13%	102.83%	117.87%	104.33%	103.33%	101.68%	100.00%	-
ROE	66.17%	64.48%	58.18%	57.39%	52.19%	58.55%	48.26%	-
YoY %	2.62%	10.83%	1.38%	9.96%	-10.86%	21.32%	-	-
Horiz. %	137.11%	133.61%	120.56%	118.92%	108.14%	121.32%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	52.08	50.54	50.38	47.28	47.03	46.41	42.35	14.76%
YoY %	3.05%	0.32%	6.56%	0.53%	1.34%	9.59%	-	-
Horiz. %	122.98%	119.34%	118.96%	111.64%	111.05%	109.59%	100.00%	-
EPS	29.11	29.02	33.16	27.54	27.13	26.34	23.64	14.87%
YoY %	0.31%	-12.48%	20.41%	1.51%	3.00%	11.42%	-	-
Horiz. %	123.14%	122.76%	140.27%	116.50%	114.76%	111.42%	100.00%	-
DPS	22.67	16.00	0.00	25.00	16.00	0.00	0.00	-
YoY %	41.69%	0.00%	0.00%	56.25%	0.00%	0.00%	-	-
Horiz. %	141.69%	100.00%	0.00%	156.25%	100.00%	-	-	-
NAPS	0.44	0.45	0.57	0.48	0.52	0.45	0.49	-6.91%
YoY %	-2.22%	-21.05%	18.75%	-7.69%	15.56%	-8.16%	-	-
Horiz. %	89.80%	91.84%	116.33%	97.96%	106.12%	91.84%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 457,702
RPS	51.29	49.77	49.61	46.28	46.00	45.38	41.41	15.31%
YoY %	3.05%	0.32%	7.20%	0.61%	1.37%	9.59%	-	-
Horiz. %	123.86%	120.19%	119.80%	111.76%	111.08%	109.59%	100.00%	-
EPS	28.67	28.58	32.65	26.96	26.54	25.77	23.12	15.40%
YoY %	0.31%	-12.47%	21.11%	1.58%	2.99%	11.46%	-	-
Horiz. %	124.01%	123.62%	141.22%	116.61%	114.79%	111.46%	100.00%	-
DPS	22.32	15.76	0.00	24.47	15.65	0.00	0.00	-
YoY %	41.62%	0.00%	0.00%	56.36%	0.00%	0.00%	-	-
Horiz. %	142.62%	100.70%	0.00%	156.36%	100.00%	-	-	-
NAPS	0.4333	0.4432	0.5612	0.4698	0.5085	0.4401	0.4791	-6.47%
YoY %	-2.23%	-21.03%	19.46%	-7.61%	15.54%	-8.14%	-	-
Horiz. %	90.44%	92.51%	117.14%	98.06%	106.14%	91.86%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	3.46	3.45	3.24	3.27	3.25	2.98	3.02	-
P/RPS	6.64	6.83	6.43	6.92	6.91	6.42	7.13	-4.63%
YoY %	-2.78%	6.22%	-7.08%	0.14%	7.63%	-9.96%	-	-
Horiz. %	93.13%	95.79%	90.18%	97.05%	96.91%	90.04%	100.00%	-
P/EPS	11.88	11.89	9.77	11.87	11.98	11.31	12.77	-4.69%
YoY %	-0.08%	21.70%	-17.69%	-0.92%	5.92%	-11.43%	-	-
Horiz. %	93.03%	93.11%	76.51%	92.95%	93.81%	88.57%	100.00%	-
EY	8.42	8.41	10.23	8.42	8.35	8.84	7.83	4.95%
YoY %	0.12%	-17.79%	21.50%	0.84%	-5.54%	12.90%	-	-
Horiz. %	107.54%	107.41%	130.65%	107.54%	106.64%	112.90%	100.00%	-
DY	6.55	4.64	0.00	7.65	4.92	0.00	0.00	-
YoY %	41.16%	0.00%	0.00%	55.49%	0.00%	0.00%	-	-
Horiz. %	133.13%	94.31%	0.00%	155.49%	100.00%	-	-	-
P/NAPS	7.86	7.67	5.68	6.81	6.25	6.62	6.16	17.62%
YoY %	2.48%	35.04%	-16.59%	8.96%	-5.59%	7.47%	-	-
Horiz. %	127.60%	124.51%	92.21%	110.55%	101.46%	107.47%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	24/11/23	25/08/23	23/05/23	28/02/23	25/11/22	25/08/22	25/05/22	-
Price	3.47	3.56	3.32	3.24	3.30	3.10	3.02	-
P/RPS	6.66	7.04	6.59	6.85	7.02	6.68	7.13	-4.44%
YoY %	-5.40%	6.83%	-3.80%	-2.42%	5.09%	-6.31%	-	-
Horiz. %	93.41%	98.74%	92.43%	96.07%	98.46%	93.69%	100.00%	-
P/EPS	11.92	12.27	10.01	11.76	12.16	11.77	12.77	-4.48%
YoY %	-2.85%	22.58%	-14.88%	-3.29%	3.31%	-7.83%	-	-
Horiz. %	93.34%	96.08%	78.39%	92.09%	95.22%	92.17%	100.00%	-
EY	8.39	8.15	9.99	8.50	8.22	8.50	7.83	4.70%
YoY %	2.94%	-18.42%	17.53%	3.41%	-3.29%	8.56%	-	-
Horiz. %	107.15%	104.09%	127.59%	108.56%	104.98%	108.56%	100.00%	-
DY	6.53	4.49	0.00	7.72	4.85	0.00	0.00	-
YoY %	45.43%	0.00%	0.00%	59.18%	0.00%	0.00%	-	-
Horiz. %	134.64%	92.58%	0.00%	159.18%	100.00%	-	-	-
P/NAPS	7.89	7.91	5.82	6.75	6.35	6.89	6.16	17.92%
YoY %	-0.25%	35.91%	-13.78%	6.30%	-7.84%	11.85%	-	-
Horiz. %	128.08%	128.41%	94.48%	109.58%	103.08%	111.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos