[UCHITEC] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 62.78%
YoY- 10.37%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 125,976 81,568 39,607 155,256 101,692 61,274 35,553 132.24%
PBT 68,652 43,923 20,324 84,649 52,290 28,472 16,490 158.57%
Tax -551 -326 -152 -822 -794 -692 -461 12.61%
NP 68,101 43,597 20,172 83,827 51,496 27,780 16,029 162.08%
-
NP to SH 68,101 43,597 20,172 83,827 51,496 27,780 16,029 162.08%
-
Tax Rate 0.80% 0.74% 0.75% 0.97% 1.52% 2.43% 2.80% -
Total Cost 57,875 37,971 19,435 71,429 50,196 33,494 19,524 106.21%
-
Net Worth 207,760 185,220 203,255 179,682 175,166 152,699 179,644 10.16%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 40,648 - - 76,365 33,685 - - -
Div Payout % 59.69% - - 91.10% 65.41% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 207,760 185,220 203,255 179,682 175,166 152,699 179,644 10.16%
NOSH 454,756 45,446 454,240 451,426 451,282 451,182 451,182 0.52%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 54.06% 53.45% 50.93% 53.99% 50.64% 45.34% 45.08% -
ROE 32.78% 23.54% 9.92% 46.65% 29.40% 18.19% 8.92% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 27.89 18.06 8.77 34.56 22.64 13.64 7.92 131.28%
EPS 15.06 9.65 4.47 18.66 11.47 6.19 3.57 160.85%
DPS 9.00 0.00 0.00 17.00 7.50 0.00 0.00 -
NAPS 0.46 0.41 0.45 0.40 0.39 0.34 0.40 9.75%
Adjusted Per Share Value based on latest NOSH - 451,426
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 27.20 17.61 8.55 33.52 21.96 13.23 7.68 132.16%
EPS 14.70 9.41 4.36 18.10 11.12 6.00 3.46 162.08%
DPS 8.78 0.00 0.00 16.49 7.27 0.00 0.00 -
NAPS 0.4486 0.3999 0.4389 0.388 0.3782 0.3297 0.3879 10.16%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.13 3.05 3.13 2.60 2.65 2.57 1.92 -
P/RPS 11.22 16.89 35.69 7.52 11.70 18.84 24.25 -40.15%
P/EPS 20.76 31.60 70.08 13.93 23.11 41.55 53.80 -46.96%
EY 4.82 3.16 1.43 7.18 4.33 2.41 1.86 88.55%
DY 2.88 0.00 0.00 6.54 2.83 0.00 0.00 -
P/NAPS 6.80 7.44 6.96 6.50 6.79 7.56 4.80 26.11%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 25/08/21 24/05/21 24/02/21 25/11/20 26/08/20 20/05/20 -
Price 3.12 3.16 3.04 3.07 2.59 2.77 2.58 -
P/RPS 11.19 17.50 34.67 8.88 11.44 20.30 32.59 -50.93%
P/EPS 20.69 32.74 68.07 16.45 22.59 44.78 72.29 -56.53%
EY 4.83 3.05 1.47 6.08 4.43 2.23 1.38 130.34%
DY 2.88 0.00 0.00 5.54 2.90 0.00 0.00 -
P/NAPS 6.78 7.71 6.76 7.67 6.64 8.15 6.45 3.37%

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