[UCHITEC] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -75.94%
YoY- 25.85%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 168,509 125,976 81,568 39,607 155,256 101,692 61,274 95.92%
PBT 92,170 68,652 43,923 20,324 84,649 52,290 28,472 118.36%
Tax -734 -551 -326 -152 -822 -794 -692 3.99%
NP 91,436 68,101 43,597 20,172 83,827 51,496 27,780 120.79%
-
NP to SH 91,436 68,101 43,597 20,172 83,827 51,496 27,780 120.79%
-
Tax Rate 0.80% 0.80% 0.74% 0.75% 0.97% 1.52% 2.43% -
Total Cost 77,073 57,875 37,971 19,435 71,429 50,196 33,494 74.03%
-
Net Worth 189,650 207,760 185,220 203,255 179,682 175,166 152,699 15.49%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 90,309 40,648 - - 76,365 33,685 - -
Div Payout % 98.77% 59.69% - - 91.10% 65.41% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 189,650 207,760 185,220 203,255 179,682 175,166 152,699 15.49%
NOSH 454,892 454,756 45,446 454,240 451,426 451,282 451,182 0.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 54.26% 54.06% 53.45% 50.93% 53.99% 50.64% 45.34% -
ROE 48.21% 32.78% 23.54% 9.92% 46.65% 29.40% 18.19% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 37.32 27.89 18.06 8.77 34.56 22.64 13.64 95.26%
EPS 20.21 15.06 9.65 4.47 18.66 11.47 6.19 119.60%
DPS 20.00 9.00 0.00 0.00 17.00 7.50 0.00 -
NAPS 0.42 0.46 0.41 0.45 0.40 0.39 0.34 15.08%
Adjusted Per Share Value based on latest NOSH - 454,240
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 36.37 27.19 17.61 8.55 33.51 21.95 13.23 95.87%
EPS 19.74 14.70 9.41 4.35 18.09 11.12 6.00 120.72%
DPS 19.49 8.77 0.00 0.00 16.48 7.27 0.00 -
NAPS 0.4094 0.4485 0.3998 0.4387 0.3878 0.3781 0.3296 15.50%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.14 3.13 3.05 3.13 2.60 2.65 2.57 -
P/RPS 8.41 11.22 16.89 35.69 7.52 11.70 18.84 -41.50%
P/EPS 15.51 20.76 31.60 70.08 13.93 23.11 41.55 -48.06%
EY 6.45 4.82 3.16 1.43 7.18 4.33 2.41 92.41%
DY 6.37 2.88 0.00 0.00 6.54 2.83 0.00 -
P/NAPS 7.48 6.80 7.44 6.96 6.50 6.79 7.56 -0.70%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 25/11/21 25/08/21 24/05/21 24/02/21 25/11/20 26/08/20 -
Price 3.07 3.12 3.16 3.04 3.07 2.59 2.77 -
P/RPS 8.23 11.19 17.50 34.67 8.88 11.44 20.30 -45.13%
P/EPS 15.16 20.69 32.74 68.07 16.45 22.59 44.78 -51.32%
EY 6.60 4.83 3.05 1.47 6.08 4.43 2.23 105.73%
DY 6.51 2.88 0.00 0.00 5.54 2.90 0.00 -
P/NAPS 7.31 6.78 7.71 6.76 7.67 6.64 8.15 -6.97%

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