[UCHITEC] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 0.13%
YoY- 6.87%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 155,256 141,135 143,668 157,140 156,673 156,242 149,600 2.49%
PBT 84,649 72,791 73,068 79,174 79,045 79,459 76,233 7.19%
Tax -822 -1,585 -2,549 -3,131 -3,097 -2,588 -2,786 -55.51%
NP 83,827 71,206 70,519 76,043 75,948 76,871 73,447 9.16%
-
NP to SH 83,827 71,206 70,519 76,043 75,948 76,871 73,447 9.16%
-
Tax Rate 0.97% 2.18% 3.49% 3.95% 3.92% 3.26% 3.65% -
Total Cost 71,429 69,929 73,149 81,097 80,725 79,371 76,153 -4.16%
-
Net Worth 179,682 175,166 152,699 179,644 161,533 175,003 152,554 11.47%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 76,360 71,825 71,794 71,794 71,794 64,978 62,639 14.04%
Div Payout % 91.09% 100.87% 101.81% 94.41% 94.53% 84.53% 85.29% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 179,682 175,166 152,699 179,644 161,533 175,003 152,554 11.47%
NOSH 451,426 451,282 451,182 451,182 451,182 450,912 450,773 0.09%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 53.99% 50.45% 49.08% 48.39% 48.48% 49.20% 49.10% -
ROE 46.65% 40.65% 46.18% 42.33% 47.02% 43.93% 48.14% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 34.56 31.42 31.99 34.99 34.92 34.82 33.34 2.41%
EPS 18.66 15.85 15.70 16.93 16.93 17.13 16.37 9.07%
DPS 17.00 16.00 16.00 16.00 16.00 14.50 14.00 13.75%
NAPS 0.40 0.39 0.34 0.40 0.36 0.39 0.34 11.38%
Adjusted Per Share Value based on latest NOSH - 451,182
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 33.52 30.47 31.02 33.93 33.83 33.74 32.30 2.49%
EPS 18.10 15.38 15.23 16.42 16.40 16.60 15.86 9.16%
DPS 16.49 15.51 15.50 15.50 15.50 14.03 13.53 14.03%
NAPS 0.388 0.3782 0.3297 0.3879 0.3488 0.3779 0.3294 11.47%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.60 2.65 2.57 1.92 2.78 2.81 2.88 -
P/RPS 7.52 8.43 8.03 5.49 7.96 8.07 8.64 -8.80%
P/EPS 13.93 16.72 16.37 11.34 16.42 16.40 17.59 -14.34%
EY 7.18 5.98 6.11 8.82 6.09 6.10 5.68 16.82%
DY 6.54 6.04 6.23 8.33 5.76 5.16 4.86 21.77%
P/NAPS 6.50 6.79 7.56 4.80 7.72 7.21 8.47 -16.11%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 25/11/20 26/08/20 20/05/20 26/02/20 22/11/19 26/08/19 -
Price 3.07 2.59 2.77 2.58 2.68 2.80 2.78 -
P/RPS 8.88 8.24 8.66 7.37 7.68 8.04 8.34 4.25%
P/EPS 16.45 16.34 17.64 15.24 15.83 16.34 16.98 -2.08%
EY 6.08 6.12 5.67 6.56 6.32 6.12 5.89 2.12%
DY 5.54 6.18 5.78 6.20 5.97 5.18 5.04 6.47%
P/NAPS 7.67 6.64 8.15 6.45 7.44 7.18 8.18 -4.18%

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