[UCHITEC] YoY Annual (Unaudited) 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
YoY- 9.08%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 242,516 214,320 168,509 155,256 156,673 139,967 136,585 10.03%
PBT 168,831 127,942 92,170 84,649 79,045 72,542 72,148 15.21%
Tax -33,600 -3,083 -734 -822 -3,097 -3,533 -1,647 65.26%
NP 135,231 124,859 91,436 83,827 75,948 69,009 70,501 11.46%
-
NP to SH 135,231 124,859 91,436 83,827 75,948 69,009 70,501 11.46%
-
Tax Rate 19.90% 2.41% 0.80% 0.97% 3.92% 4.87% 2.28% -
Total Cost 107,285 89,461 77,073 71,429 80,725 70,958 66,084 8.40%
-
Net Worth 200,749 217,578 189,650 179,682 161,533 152,143 232,304 -2.40%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 134,593 113,322 90,309 76,365 71,792 62,647 109,577 3.48%
Div Payout % 99.53% 90.76% 98.77% 91.10% 94.53% 90.78% 155.43% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 200,749 217,578 189,650 179,682 161,533 152,143 232,304 -2.40%
NOSH 461,443 457,702 454,892 451,426 451,182 450,640 449,185 0.44%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 55.76% 58.26% 54.26% 53.99% 48.48% 49.30% 51.62% -
ROE 67.36% 57.39% 48.21% 46.65% 47.02% 45.36% 30.35% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 53.15 47.28 37.32 34.56 34.92 31.28 31.16 9.30%
EPS 29.62 27.54 20.21 18.66 16.92 15.41 16.08 10.71%
DPS 29.50 25.00 20.00 17.00 16.00 14.00 25.00 2.79%
NAPS 0.44 0.48 0.42 0.40 0.36 0.34 0.53 -3.05%
Adjusted Per Share Value based on latest NOSH - 454,892
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 52.37 46.28 36.39 33.53 33.83 30.22 29.49 10.03%
EPS 29.20 26.96 19.74 18.10 16.40 14.90 15.22 11.46%
DPS 29.06 24.47 19.50 16.49 15.50 13.53 23.66 3.48%
NAPS 0.4335 0.4698 0.4095 0.388 0.3488 0.3285 0.5016 -2.40%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.71 3.27 3.14 2.60 2.78 2.54 3.31 -
P/RPS 6.98 6.92 8.41 7.52 7.96 8.12 10.62 -6.75%
P/EPS 12.52 11.87 15.51 13.93 16.42 16.47 20.58 -7.94%
EY 7.99 8.42 6.45 7.18 6.09 6.07 4.86 8.63%
DY 7.95 7.65 6.37 6.54 5.76 5.51 7.55 0.86%
P/NAPS 8.43 6.81 7.48 6.50 7.72 7.47 6.25 5.11%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 23/02/22 24/02/21 26/02/20 26/02/19 26/02/18 -
Price 4.10 3.24 3.07 3.07 2.68 2.82 3.01 -
P/RPS 7.71 6.85 8.23 8.88 7.68 9.02 9.66 -3.68%
P/EPS 13.83 11.76 15.16 16.45 15.83 18.29 18.71 -4.91%
EY 7.23 8.50 6.60 6.08 6.32 5.47 5.34 5.17%
DY 7.20 7.72 6.51 5.54 5.97 4.96 8.31 -2.36%
P/NAPS 9.32 6.75 7.31 7.67 7.44 8.29 5.68 8.59%

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