[UCHITEC] YoY Annualized Quarter Result on 30-Jun-2024 [#2]

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Annualized Quarter Result
Revenue	242,554	230,488	210,150	163,136	122,548	148,558	129,292	11.04%
YoY %	5.23%	9.68%	28.82%	33.12%	-17.51%	14.90%	-	-
Horiz. %	187.60%	178.27%	162.54%	126.18%	94.78%	114.90%	100.00%	-
PBT	159,248	166,420	122,170	87,846	56,944	68,898	61,516	17.16%
YoY %	-4.31%	36.22%	39.07%	54.27%	-17.35%	12.00%	-	-
Horiz. %	258.87%	270.53%	198.60%	142.80%	92.57%	112.00%	100.00%	-
Tax	-30,810	-34,074	-2,850	-652	-1,384	-2,480	-3,974	40.63%
YoY %	9.58%	-1,095.58%	-337.12%	52.89%	44.19%	37.59%	-	-
Horiz. %	775.29%	857.42%	71.72%	16.41%	34.83%	62.41%	100.00%	-
NP	128,438	132,346	119,320	87,194	55,560	66,418	57,542	14.30%
YoY %	-2.95%	10.92%	36.84%	56.94%	-16.35%	15.43%	-	-
Horiz. %	223.21%	230.00%	207.36%	151.53%	96.56%	115.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	128,438	132,346	119,320	87,194	55,560	66,418	57,542	14.30%
YoY %	-2.95%	10.92%	36.84%	56.94%	-16.35%	15.43%	-	-
Horiz. %	223.21%	230.00%	207.36%	151.53%	96.56%	115.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.35%	20.47%	2.33%	0.74%	2.43%	3.60%	6.46%	-
YoY %	-5.47%	778.54%	214.86%	-69.55%	-32.50%	-44.27%	-	-
Horiz. %	299.54%	316.87%	36.07%	11.46%	37.62%	55.73%	100.00%	-
Total Cost	114,116	98,142	90,830	75,942	66,988	82,140	71,750	8.03%
YoY %	16.28%	8.05%	19.60%	13.37%	-18.45%	14.48%	-	-
Horiz. %	159.05%	136.78%	126.59%	105.84%	93.36%	114.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	211,536	205,240	203,784	185,220	152,699	152,554	263,982	-3.62%
YoY %	3.07%	0.71%	10.02%	21.30%	0.10%	-42.21%	-	-
Horiz. %	80.13%	77.75%	77.20%	70.16%	57.84%	57.79%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	59,781	72,974	-	-	-	-	-	-
YoY %	-18.08%	0.00%	-	-	-	-	-	-
Horiz. %	81.92%	100.00%	-	-	-	-	-	-
Div Payout %	46.55%	55.14%	-	-	-	-	-	-
YoY %	-15.58%	0.00%	-	-	-	-	-	-
Horiz. %	84.42%	100.00%	-	-	-	-	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	211,536	205,240	203,784	185,220	152,699	152,554	263,982	-3.62%
YoY %	3.07%	0.71%	10.02%	21.30%	0.10%	-42.21%	-	-
Horiz. %	80.13%	77.75%	77.20%	70.16%	57.84%	57.79%	100.00%	-
NOSH	462,921	458,250	455,038	45,446	451,182	450,773	449,698	0.48%
YoY %	1.02%	0.71%	901.27%	-89.93%	0.09%	0.24%	-	-
Horiz. %	102.94%	101.90%	101.19%	10.11%	100.33%	100.24%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	52.95%	57.42%	56.78%	53.45%	45.34%	44.71%	44.51%	-
YoY %	-7.78%	1.13%	6.23%	17.89%	1.41%	0.45%	-	-
Horiz. %	118.96%	129.00%	127.57%	120.09%	101.86%	100.45%	100.00%	-
ROE	60.72%	64.48%	58.55%	47.08%	36.39%	43.54%	21.80%	-
YoY %	-5.83%	10.13%	24.36%	29.38%	-16.42%	99.72%	-	-
Horiz. %	278.53%	295.78%	268.58%	215.96%	166.93%	199.72%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	52.75	50.54	46.41	36.11	27.29	33.11	28.90	10.53%
YoY %	4.37%	8.90%	28.52%	32.32%	-17.58%	14.57%	-	-
Horiz. %	182.53%	174.88%	160.59%	124.95%	94.43%	114.57%	100.00%	-
EPS	27.92	29.02	26.34	19.30	12.38	14.80	12.86	13.77%
YoY %	-3.79%	10.17%	36.48%	55.90%	-16.35%	15.09%	-	-
Horiz. %	217.11%	225.66%	204.82%	150.08%	96.27%	115.09%	100.00%	-
DPS	13.00	16.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	-18.75%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	81.25%	100.00%	-	-	-	-	-	-
NAPS	0.46	0.45	0.45	0.41	0.34	0.34	0.59	-4.05%
YoY %	2.22%	0.00%	9.76%	20.59%	0.00%	-42.37%	-	-
Horiz. %	77.97%	76.27%	76.27%	69.49%	57.63%	57.63%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 462,921
RPS	52.38	49.77	45.38	35.23	26.46	32.08	27.92	11.04%
YoY %	5.24%	9.67%	28.81%	33.14%	-17.52%	14.90%	-	-
Horiz. %	187.61%	178.26%	162.54%	126.18%	94.77%	114.90%	100.00%	-
EPS	27.73	28.58	25.77	18.83	12.00	14.34	12.43	14.29%
YoY %	-2.97%	10.90%	36.86%	56.92%	-16.32%	15.37%	-	-
Horiz. %	223.09%	229.93%	207.32%	151.49%	96.54%	115.37%	100.00%	-
DPS	12.91	15.76	0.00	0.00	0.00	0.00	0.00	-
YoY %	-18.08%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	81.92%	100.00%	-	-	-	-	-	-
NAPS	0.4568	0.4432	0.4401	0.40	0.3297	0.3294	0.57	-3.61%
YoY %	3.07%	0.70%	10.02%	21.32%	0.09%	-42.21%	-	-
Horiz. %	80.14%	77.75%	77.21%	70.18%	57.84%	57.79%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	3.98	3.45	2.98	3.05	2.57	2.88	2.73	-
P/RPS	7.55	6.83	6.42	8.45	9.42	8.70	9.45	-3.66%
YoY %	10.54%	6.39%	-24.02%	-10.30%	8.28%	-7.94%	-	-
Horiz. %	79.89%	72.28%	67.94%	89.42%	99.68%	92.06%	100.00%	-
P/EPS	14.25	11.89	11.31	15.80	20.77	19.46	21.23	-6.42%
YoY %	19.85%	5.13%	-28.42%	-23.93%	6.73%	-8.34%	-	-
Horiz. %	67.12%	56.01%	53.27%	74.42%	97.83%	91.66%	100.00%	-
EY	7.02	8.41	8.84	6.33	4.81	5.14	4.71	6.87%
YoY %	-16.53%	-4.86%	39.65%	31.60%	-6.42%	9.13%	-	-
Horiz. %	149.04%	178.56%	187.69%	134.39%	102.12%	109.13%	100.00%	-
DY	3.27	4.64	0.00	0.00	0.00	0.00	0.00	-
YoY %	-29.53%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	70.47%	100.00%	-	-	-	-	-	-
P/NAPS	8.65	7.67	6.62	7.44	7.56	8.47	4.63	10.96%
YoY %	12.78%	15.86%	-11.02%	-1.59%	-10.74%	82.94%	-	-
Horiz. %	186.83%	165.66%	142.98%	160.69%	163.28%	182.94%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	23/08/24	25/08/23	25/08/22	25/08/21	26/08/20	26/08/19	21/08/18	-
Price	3.80	3.56	3.10	3.16	2.77	2.78	3.32	-
P/RPS	7.20	7.04	6.68	8.75	10.15	8.40	11.49	-7.48%
YoY %	2.27%	5.39%	-23.66%	-13.79%	20.83%	-26.89%	-	-
Horiz. %	62.66%	61.27%	58.14%	76.15%	88.34%	73.11%	100.00%	-
P/EPS	13.61	12.27	11.77	16.37	22.39	18.78	25.82	-10.11%
YoY %	10.92%	4.25%	-28.10%	-26.89%	19.22%	-27.27%	-	-
Horiz. %	52.71%	47.52%	45.58%	63.40%	86.72%	72.73%	100.00%	-
EY	7.35	8.15	8.50	6.11	4.47	5.32	3.87	11.27%
YoY %	-9.82%	-4.12%	39.12%	36.69%	-15.98%	37.47%	-	-
Horiz. %	189.92%	210.59%	219.64%	157.88%	115.50%	137.47%	100.00%	-
DY	3.42	4.49	0.00	0.00	0.00	0.00	0.00	-
YoY %	-23.83%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	76.17%	100.00%	-	-	-	-	-	-
P/NAPS	8.26	7.91	6.89	7.71	8.15	8.18	5.63	6.59%
YoY %	4.42%	14.80%	-10.64%	-5.40%	-0.37%	45.29%	-	-
Horiz. %	146.71%	140.50%	122.38%	136.94%	144.76%	145.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos