[UCHITEC] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 4.94%
YoY- 15.68%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 168,509 179,540 175,550 159,310 155,256 141,135 143,668 11.18%
PBT 92,170 101,011 100,100 88,483 84,649 72,791 73,068 16.69%
Tax -734 -579 -456 -513 -822 -1,585 -2,549 -56.29%
NP 91,436 100,432 99,644 87,970 83,827 71,206 70,519 18.85%
-
NP to SH 91,436 100,432 99,644 87,970 83,827 71,206 70,519 18.85%
-
Tax Rate 0.80% 0.57% 0.46% 0.58% 0.97% 2.18% 3.49% -
Total Cost 77,073 79,108 75,906 71,340 71,429 69,929 73,149 3.53%
-
Net Worth 189,650 207,760 185,220 203,255 179,682 175,166 152,699 15.49%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 90,319 83,323 76,360 76,360 76,360 71,825 71,794 16.48%
Div Payout % 98.78% 82.97% 76.63% 86.80% 91.09% 100.87% 101.81% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 189,650 207,760 185,220 203,255 179,682 175,166 152,699 15.49%
NOSH 454,892 454,756 45,446 454,240 451,426 451,282 451,182 0.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 54.26% 55.94% 56.76% 55.22% 53.99% 50.45% 49.08% -
ROE 48.21% 48.34% 53.80% 43.28% 46.65% 40.65% 46.18% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 37.32 39.75 38.86 35.27 34.56 31.42 31.99 10.78%
EPS 20.25 22.24 22.06 19.48 18.66 15.85 15.70 18.43%
DPS 20.00 18.50 17.00 17.00 17.00 16.00 16.00 15.99%
NAPS 0.42 0.46 0.41 0.45 0.40 0.39 0.34 15.08%
Adjusted Per Share Value based on latest NOSH - 454,240
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 36.39 38.77 37.91 34.40 33.52 30.47 31.02 11.19%
EPS 19.74 21.69 21.52 18.99 18.10 15.38 15.23 18.82%
DPS 19.50 17.99 16.49 16.49 16.49 15.51 15.50 16.48%
NAPS 0.4095 0.4486 0.3999 0.4389 0.388 0.3782 0.3297 15.50%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.14 3.13 3.05 3.13 2.60 2.65 2.57 -
P/RPS 8.41 7.87 7.85 8.87 7.52 8.43 8.03 3.12%
P/EPS 15.51 14.08 13.83 16.07 13.93 16.72 16.37 -3.52%
EY 6.45 7.10 7.23 6.22 7.18 5.98 6.11 3.66%
DY 6.37 5.91 5.57 5.43 6.54 6.04 6.23 1.48%
P/NAPS 7.48 6.80 7.44 6.96 6.50 6.79 7.56 -0.70%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 25/11/21 25/08/21 24/05/21 24/02/21 25/11/20 26/08/20 -
Price 3.07 3.12 3.16 3.04 3.07 2.59 2.77 -
P/RPS 8.23 7.85 8.13 8.62 8.88 8.24 8.66 -3.32%
P/EPS 15.16 14.03 14.33 15.61 16.45 16.34 17.64 -9.58%
EY 6.60 7.13 6.98 6.41 6.08 6.12 5.67 10.62%
DY 6.51 5.93 5.38 5.59 5.54 6.18 5.78 8.22%
P/NAPS 7.31 6.78 7.71 6.76 7.67 6.64 8.15 -6.97%

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