[UCHITEC] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Cumulative Result
Revenue	62,219	242,516	178,131	115,244	57,432	214,320	159,755	-46.63%
YoY %	-74.34%	36.14%	54.57%	100.66%	-73.20%	34.16%	-	-
Horiz. %	38.95%	151.80%	111.50%	72.14%	35.95%	134.16%	100.00%	-
PBT	40,065	168,831	125,490	83,210	46,014	127,942	94,532	-43.54%
YoY %	-76.27%	34.54%	50.81%	80.84%	-64.04%	35.34%	-	-
Horiz. %	42.38%	178.60%	132.75%	88.02%	48.68%	135.34%	100.00%	-
Tax	-8,016	-33,600	-25,901	-17,037	-8,214	-3,083	-2,359	125.85%
YoY %	76.14%	-29.72%	-52.03%	-107.41%	-166.43%	-30.69%	-	-
Horiz. %	339.81%	1,424.33%	1,097.97%	722.21%	348.20%	130.69%	100.00%	-
NP	32,049	135,231	99,589	66,173	37,800	124,859	92,173	-50.52%
YoY %	-76.30%	35.79%	50.50%	75.06%	-69.73%	35.46%	-	-
Horiz. %	34.77%	146.71%	108.05%	71.79%	41.01%	135.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,049	135,231	99,589	66,173	37,800	124,859	92,173	-50.52%
YoY %	-76.30%	35.79%	50.50%	75.06%	-69.73%	35.46%	-	-
Horiz. %	34.77%	146.71%	108.05%	71.79%	41.01%	135.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.01%	19.90%	20.64%	20.47%	17.85%	2.41%	2.50%	-
YoY %	0.55%	-3.59%	0.83%	14.68%	640.66%	-3.60%	-	-
Horiz. %	800.40%	796.00%	825.60%	818.80%	714.00%	96.40%	100.00%	-
Total Cost	30,170	107,285	78,542	49,071	19,632	89,461	67,582	-41.56%
YoY %	-71.88%	36.60%	60.06%	149.95%	-78.06%	32.37%	-	-
Horiz. %	44.64%	158.75%	116.22%	72.61%	29.05%	132.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	211,526	200,749	200,658	205,240	259,900	217,578	235,498	-6.90%
YoY %	5.37%	0.05%	-2.23%	-21.03%	19.45%	-7.61%	-	-
Horiz. %	89.82%	85.24%	85.21%	87.15%	110.36%	92.39%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Dividend
Div	-	134,593	77,526	36,487	-	113,322	54,345	-
YoY %	-	73.61%	112.48%	0.00%	-	108.52%	-	-
Horiz. %	-	247.66%	142.66%	67.14%	-	208.52%	100.00%	-
Div Payout %	-	99.53%	77.85%	55.14%	-	90.76%	58.96%	-
YoY %	-	27.85%	41.19%	0.00%	-	53.93%	-	-
Horiz. %	-	168.81%	132.04%	93.52%	-	153.93%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Equity
Net Worth	211,526	200,749	200,658	205,240	259,900	217,578	235,498	-6.90%
YoY %	5.37%	0.05%	-2.23%	-21.03%	19.45%	-7.61%	-	-
Horiz. %	89.82%	85.24%	85.21%	87.15%	110.36%	92.39%	100.00%	-
NOSH	461,988	461,443	458,618	458,250	458,065	457,702	455,123	1.00%
YoY %	0.12%	0.62%	0.08%	0.04%	0.08%	0.57%	-	-
Horiz. %	101.51%	101.39%	100.77%	100.69%	100.65%	100.57%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Ratio Analysis
NP Margin	51.51%	55.76%	55.91%	57.42%	65.82%	58.26%	57.70%	-
YoY %	-7.62%	-0.27%	-2.63%	-12.76%	12.98%	0.97%	-	-
Horiz. %	89.27%	96.64%	96.90%	99.51%	114.07%	100.97%	100.00%	-
ROE	15.15%	67.36%	49.63%	32.24%	14.54%	57.39%	39.14%	-
YoY %	-77.51%	35.72%	53.94%	121.73%	-74.66%	46.63%	-	-
Horiz. %	38.71%	172.10%	126.80%	82.37%	37.15%	146.63%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Per Share
RPS	13.53	53.15	39.06	25.27	12.60	47.28	35.28	-47.18%
YoY %	-74.54%	36.07%	54.57%	100.56%	-73.35%	34.01%	-	-
Horiz. %	38.35%	150.65%	110.71%	71.63%	35.71%	134.01%	100.00%	-
EPS	6.97	29.62	21.83	14.51	8.29	27.54	20.35	-51.01%
YoY %	-76.47%	35.68%	50.45%	75.03%	-69.90%	35.33%	-	-
Horiz. %	34.25%	145.55%	107.27%	71.30%	40.74%	135.33%	100.00%	-
DPS	0.00	29.50	17.00	8.00	0.00	25.00	12.00	-
YoY %	0.00%	73.53%	112.50%	0.00%	0.00%	108.33%	-	-
Horiz. %	0.00%	245.83%	141.67%	66.67%	0.00%	208.33%	100.00%	-
NAPS	0.46	0.44	0.44	0.45	0.57	0.48	0.52	-7.84%
YoY %	4.55%	0.00%	-2.22%	-21.05%	18.75%	-7.69%	-	-
Horiz. %	88.46%	84.62%	84.62%	86.54%	109.62%	92.31%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Adjusted Per Share Value based on latest NOSH - 458,250
RPS	13.43	52.37	38.46	24.88	12.40	46.28	34.50	-46.65%
YoY %	-74.36%	36.17%	54.58%	100.65%	-73.21%	34.14%	-	-
Horiz. %	38.93%	151.80%	111.48%	72.12%	35.94%	134.14%	100.00%	-
EPS	6.92	29.20	21.50	14.29	8.16	26.96	19.90	-50.51%
YoY %	-76.30%	35.81%	50.45%	75.12%	-69.73%	35.48%	-	-
Horiz. %	34.77%	146.73%	108.04%	71.81%	41.01%	135.48%	100.00%	-
DPS	0.00	29.06	16.74	7.88	0.00	24.47	11.73	-
YoY %	0.00%	73.60%	112.44%	0.00%	0.00%	108.61%	-	-
Horiz. %	0.00%	247.74%	142.71%	67.18%	0.00%	208.61%	100.00%	-
NAPS	0.4567	0.4335	0.4333	0.4432	0.5612	0.4698	0.5085	-6.90%
YoY %	5.35%	0.05%	-2.23%	-21.03%	19.46%	-7.61%	-	-
Horiz. %	89.81%	85.25%	85.21%	87.16%	110.36%	92.39%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	-
Price	3.91	3.71	3.46	3.45	3.24	3.27	3.25	-
P/RPS	28.90	6.98	8.86	13.65	25.72	6.92	9.21	114.18%
YoY %	314.04%	-21.22%	-35.09%	-46.93%	271.68%	-24.86%	-	-
Horiz. %	313.79%	75.79%	96.20%	148.21%	279.26%	75.14%	100.00%	-
P/EPS	56.10	12.52	15.84	23.78	39.08	11.87	15.97	130.90%
YoY %	348.08%	-20.96%	-33.39%	-39.15%	229.23%	-25.67%	-	-
Horiz. %	351.28%	78.40%	99.19%	148.90%	244.71%	74.33%	100.00%	-
EY	1.78	7.99	6.31	4.21	2.56	8.42	6.26	-56.72%
YoY %	-77.72%	26.62%	49.88%	64.45%	-69.60%	34.50%	-	-
Horiz. %	28.43%	127.64%	100.80%	67.25%	40.89%	134.50%	100.00%	-
DY	0.00	7.95	4.91	2.32	0.00	7.65	3.69	-
YoY %	0.00%	61.91%	111.64%	0.00%	0.00%	107.32%	-	-
Horiz. %	0.00%	215.45%	133.06%	62.87%	0.00%	207.32%	100.00%	-
P/NAPS	8.50	8.43	7.86	7.67	5.68	6.81	6.25	22.72%
YoY %	0.83%	7.25%	2.48%	35.04%	-16.59%	8.96%	-	-
Horiz. %	136.00%	134.88%	125.76%	122.72%	90.88%	108.96%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Price Multiplier on Announcement Date
Date	23/05/24	27/02/24	24/11/23	25/08/23	23/05/23	28/02/23	25/11/22	-
Price	4.12	4.10	3.47	3.56	3.32	3.24	3.30	-
P/RPS	30.45	7.71	8.88	14.09	26.36	6.85	9.36	119.39%
YoY %	294.94%	-13.18%	-36.98%	-46.55%	284.82%	-26.82%	-	-
Horiz. %	325.32%	82.37%	94.87%	150.53%	281.62%	73.18%	100.00%	-
P/EPS	59.11	13.83	15.89	24.54	40.05	11.76	16.21	136.72%
YoY %	327.40%	-12.96%	-35.25%	-38.73%	240.56%	-27.45%	-	-
Horiz. %	364.65%	85.32%	98.03%	151.39%	247.07%	72.55%	100.00%	-
EY	1.69	7.23	6.29	4.08	2.50	8.50	6.17	-57.79%
YoY %	-76.63%	14.94%	54.17%	63.20%	-70.59%	37.76%	-	-
Horiz. %	27.39%	117.18%	101.94%	66.13%	40.52%	137.76%	100.00%	-
DY	0.00	7.20	4.90	2.25	0.00	7.72	3.64	-
YoY %	0.00%	46.94%	117.78%	0.00%	0.00%	112.09%	-	-
Horiz. %	0.00%	197.80%	134.62%	61.81%	0.00%	212.09%	100.00%	-
P/NAPS	8.96	9.32	7.89	7.91	5.82	6.75	6.35	25.77%
YoY %	-3.86%	18.12%	-0.25%	35.91%	-13.78%	6.30%	-	-
Horiz. %	141.10%	146.77%	124.25%	124.57%	91.65%	106.30%	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