[UCHITEC] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -8.96%
YoY- 9.08%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 202,288 192,016 176,843 168,509 179,540 175,550 159,310 17.24%
PBT 118,050 109,332 98,865 92,170 101,011 100,100 88,483 21.16%
Tax -2,542 -1,833 -829 -734 -579 -456 -513 190.36%
NP 115,508 107,499 98,036 91,436 100,432 99,644 87,970 19.88%
-
NP to SH 115,508 107,499 98,036 91,436 100,432 99,644 87,970 19.88%
-
Tax Rate 2.15% 1.68% 0.84% 0.80% 0.57% 0.46% 0.58% -
Total Cost 86,780 84,517 78,807 77,073 79,108 75,906 71,340 13.93%
-
Net Worth 235,498 203,784 221,881 189,650 207,760 185,220 203,255 10.30%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 104,016 90,319 90,319 90,319 83,323 76,360 76,360 22.85%
Div Payout % 90.05% 84.02% 92.13% 98.78% 82.97% 76.63% 86.80% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 235,498 203,784 221,881 189,650 207,760 185,220 203,255 10.30%
NOSH 455,123 455,038 454,892 454,892 454,756 45,446 454,240 0.12%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 57.10% 55.98% 55.44% 54.26% 55.94% 56.76% 55.22% -
ROE 49.05% 52.75% 44.18% 48.21% 48.34% 53.80% 43.28% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 44.67 42.40 39.05 37.32 39.75 38.86 35.27 17.04%
EPS 25.51 23.74 21.65 20.25 22.24 22.06 19.48 19.67%
DPS 23.00 20.00 20.00 20.00 18.50 17.00 17.00 22.30%
NAPS 0.52 0.45 0.49 0.42 0.46 0.41 0.45 10.10%
Adjusted Per Share Value based on latest NOSH - 454,892
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 43.66 41.45 38.17 36.37 38.75 37.89 34.39 17.22%
EPS 24.93 23.20 21.16 19.74 21.68 21.51 18.99 19.87%
DPS 22.45 19.50 19.50 19.50 17.99 16.48 16.48 22.86%
NAPS 0.5083 0.4399 0.4789 0.4094 0.4485 0.3998 0.4387 10.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.25 2.98 3.02 3.14 3.13 3.05 3.13 -
P/RPS 7.28 7.03 7.73 8.41 7.87 7.85 8.87 -12.32%
P/EPS 12.74 12.55 13.95 15.51 14.08 13.83 16.07 -14.32%
EY 7.85 7.97 7.17 6.45 7.10 7.23 6.22 16.76%
DY 7.08 6.71 6.62 6.37 5.91 5.57 5.43 19.33%
P/NAPS 6.25 6.62 6.16 7.48 6.80 7.44 6.96 -6.91%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 25/08/22 25/05/22 23/02/22 25/11/21 25/08/21 24/05/21 -
Price 3.30 3.10 3.02 3.07 3.12 3.16 3.04 -
P/RPS 7.39 7.31 7.73 8.23 7.85 8.13 8.62 -9.74%
P/EPS 12.94 13.06 13.95 15.16 14.03 14.33 15.61 -11.74%
EY 7.73 7.66 7.17 6.60 7.13 6.98 6.41 13.28%
DY 6.97 6.45 6.62 6.51 5.93 5.38 5.59 15.83%
P/NAPS 6.35 6.89 6.16 7.31 6.78 7.71 6.76 -4.08%

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