[UCHITEC] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 13.27%
YoY- 41.3%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 176,843 168,509 179,540 175,550 159,310 155,256 141,135 16.24%
PBT 98,865 92,170 101,011 100,100 88,483 84,649 72,791 22.66%
Tax -829 -734 -579 -456 -513 -822 -1,585 -35.10%
NP 98,036 91,436 100,432 99,644 87,970 83,827 71,206 23.78%
-
NP to SH 98,036 91,436 100,432 99,644 87,970 83,827 71,206 23.78%
-
Tax Rate 0.84% 0.80% 0.57% 0.46% 0.58% 0.97% 2.18% -
Total Cost 78,807 77,073 79,108 75,906 71,340 71,429 69,929 8.30%
-
Net Worth 221,881 189,650 207,760 185,220 203,255 179,682 175,166 17.08%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 90,319 90,319 83,323 76,360 76,360 76,360 71,825 16.51%
Div Payout % 92.13% 98.78% 82.97% 76.63% 86.80% 91.09% 100.87% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 221,881 189,650 207,760 185,220 203,255 179,682 175,166 17.08%
NOSH 454,892 454,892 454,756 45,446 454,240 451,426 451,282 0.53%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 55.44% 54.26% 55.94% 56.76% 55.22% 53.99% 50.45% -
ROE 44.18% 48.21% 48.34% 53.80% 43.28% 46.65% 40.65% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 39.05 37.32 39.75 38.86 35.27 34.56 31.42 15.61%
EPS 21.65 20.25 22.24 22.06 19.48 18.66 15.85 23.13%
DPS 20.00 20.00 18.50 17.00 17.00 17.00 16.00 16.05%
NAPS 0.49 0.42 0.46 0.41 0.45 0.40 0.39 16.45%
Adjusted Per Share Value based on latest NOSH - 45,446
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 38.17 36.37 38.75 37.89 34.39 33.51 30.46 16.24%
EPS 21.16 19.74 21.68 21.51 18.99 18.09 15.37 23.77%
DPS 19.50 19.50 17.99 16.48 16.48 16.48 15.50 16.55%
NAPS 0.4789 0.4094 0.4485 0.3998 0.4387 0.3878 0.3781 17.08%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.02 3.14 3.13 3.05 3.13 2.60 2.65 -
P/RPS 7.73 8.41 7.87 7.85 8.87 7.52 8.43 -5.62%
P/EPS 13.95 15.51 14.08 13.83 16.07 13.93 16.72 -11.38%
EY 7.17 6.45 7.10 7.23 6.22 7.18 5.98 12.87%
DY 6.62 6.37 5.91 5.57 5.43 6.54 6.04 6.30%
P/NAPS 6.16 7.48 6.80 7.44 6.96 6.50 6.79 -6.29%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 25/11/21 25/08/21 24/05/21 24/02/21 25/11/20 -
Price 3.02 3.07 3.12 3.16 3.04 3.07 2.59 -
P/RPS 7.73 8.23 7.85 8.13 8.62 8.88 8.24 -4.17%
P/EPS 13.95 15.16 14.03 14.33 15.61 16.45 16.34 -10.01%
EY 7.17 6.60 7.13 6.98 6.41 6.08 6.12 11.14%
DY 6.62 6.51 5.93 5.38 5.59 5.54 6.18 4.69%
P/NAPS 6.16 7.31 6.78 7.71 6.76 7.67 6.64 -4.88%

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