[UCHITEC] QoQ TTM 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- 17.72%
YoY- 10.37%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 179,540 175,550 159,310 155,256 141,135 143,668 157,140 9.28%
PBT 101,011 100,100 88,483 84,649 72,791 73,068 79,174 17.61%
Tax -579 -456 -513 -822 -1,585 -2,549 -3,131 -67.50%
NP 100,432 99,644 87,970 83,827 71,206 70,519 76,043 20.35%
-
NP to SH 100,432 99,644 87,970 83,827 71,206 70,519 76,043 20.35%
-
Tax Rate 0.57% 0.46% 0.58% 0.97% 2.18% 3.49% 3.95% -
Total Cost 79,108 75,906 71,340 71,429 69,929 73,149 81,097 -1.64%
-
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 83,323 76,360 76,360 76,360 71,825 71,794 71,794 10.42%
Div Payout % 82.97% 76.63% 86.80% 91.09% 100.87% 101.81% 94.41% -
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 55.94% 56.76% 55.22% 53.99% 50.45% 49.08% 48.39% -
ROE 48.34% 53.80% 43.28% 46.65% 40.65% 46.18% 42.33% -
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 39.75 38.86 35.27 34.56 31.42 31.99 34.99 8.86%
EPS 22.24 22.06 19.48 18.66 15.85 15.70 16.93 19.92%
DPS 18.50 17.00 17.00 17.00 16.00 16.00 16.00 10.15%
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 38.77 37.91 34.40 33.52 30.47 31.02 33.93 9.28%
EPS 21.69 21.52 18.99 18.10 15.38 15.23 16.42 20.36%
DPS 17.99 16.49 16.49 16.49 15.51 15.50 15.50 10.43%
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 7.87 7.85 8.87 7.52 8.43 8.03 5.49 27.10%
P/EPS 14.08 13.83 16.07 13.93 16.72 16.37 11.34 15.50%
EY 7.10 7.23 6.22 7.18 5.98 6.11 8.82 -13.45%
DY 5.91 5.57 5.43 6.54 6.04 6.23 8.33 -20.43%
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 7.85 8.13 8.62 8.88 8.24 8.66 7.37 4.29%
P/EPS 14.03 14.33 15.61 16.45 16.34 17.64 15.24 -5.36%
EY 7.13 6.98 6.41 6.08 6.12 5.67 6.56 5.70%
DY 5.93 5.38 5.59 5.54 6.18 5.78 6.20 -2.92%
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