[UCHITEC] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 8.1%
YoY- 36.55%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 232,696 224,489 223,811 214,320 202,288 192,016 176,843 20.05%
PBT 158,900 150,067 146,937 127,942 118,050 109,332 98,865 37.17%
Tax -26,625 -18,695 -11,050 -3,083 -2,542 -1,833 -829 908.26%
NP 132,275 131,372 135,887 124,859 115,508 107,499 98,036 22.08%
-
NP to SH 132,275 131,372 135,887 124,859 115,508 107,499 98,036 22.08%
-
Tax Rate 16.76% 12.46% 7.52% 2.41% 2.15% 1.68% 0.84% -
Total Cost 100,421 93,117 87,924 89,461 86,780 84,517 78,807 17.51%
-
Net Worth 200,658 205,240 259,900 217,578 235,498 203,784 221,881 -6.47%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 136,458 149,760 113,273 113,273 104,016 90,319 90,319 31.63%
Div Payout % 103.16% 114.00% 83.36% 90.72% 90.05% 84.02% 92.13% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 200,658 205,240 259,900 217,578 235,498 203,784 221,881 -6.47%
NOSH 458,618 458,250 458,065 457,702 455,123 455,038 454,892 0.54%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 56.84% 58.52% 60.72% 58.26% 57.10% 55.98% 55.44% -
ROE 65.92% 64.01% 52.28% 57.39% 49.05% 52.75% 44.18% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 51.03 49.22 49.09 47.28 44.67 42.40 39.05 19.50%
EPS 29.01 28.80 29.80 27.55 25.51 23.74 21.65 21.52%
DPS 30.00 33.00 25.00 25.00 23.00 20.00 20.00 31.00%
NAPS 0.44 0.45 0.57 0.48 0.52 0.45 0.49 -6.91%
Adjusted Per Share Value based on latest NOSH - 457,702
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 50.24 48.47 48.33 46.28 43.68 41.46 38.18 20.06%
EPS 28.56 28.37 29.34 26.96 24.94 23.21 21.17 22.07%
DPS 29.46 32.34 24.46 24.46 22.46 19.50 19.50 31.63%
NAPS 0.4333 0.4432 0.5612 0.4698 0.5085 0.44 0.4791 -6.47%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.46 3.45 3.24 3.27 3.25 2.98 3.02 -
P/RPS 6.78 7.01 6.60 6.92 7.28 7.03 7.73 -8.36%
P/EPS 11.93 11.98 10.87 11.87 12.74 12.55 13.95 -9.89%
EY 8.38 8.35 9.20 8.42 7.85 7.97 7.17 10.94%
DY 8.67 9.57 7.72 7.65 7.08 6.71 6.62 19.68%
P/NAPS 7.86 7.67 5.68 6.81 6.25 6.62 6.16 17.62%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 25/08/23 23/05/23 28/02/23 25/11/22 25/08/22 25/05/22 -
Price 3.47 3.56 3.32 3.24 3.30 3.10 3.02 -
P/RPS 6.80 7.23 6.76 6.85 7.39 7.31 7.73 -8.18%
P/EPS 11.96 12.36 11.14 11.76 12.94 13.06 13.95 -9.74%
EY 8.36 8.09 8.98 8.50 7.73 7.66 7.17 10.76%
DY 8.65 9.27 7.53 7.72 6.97 6.45 6.62 19.50%
P/NAPS 7.89 7.91 5.82 6.75 6.35 6.89 6.16 17.92%

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