[UCHITEC] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 12.9%
YoY- 16.25%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 213,006 167,968 135,589 156,306 134,606 135,836 118,978 10.18%
PBT 126,042 91,536 69,720 78,058 68,836 70,201 59,030 13.47%
Tax -3,145 -734 -1,058 -3,074 -4,334 -1,526 -1,477 13.41%
NP 122,897 90,801 68,661 74,984 64,501 68,674 57,553 13.47%
-
NP to SH 122,897 90,801 68,661 74,984 64,501 68,674 57,553 13.47%
-
Tax Rate 2.50% 0.80% 1.52% 3.94% 6.30% 2.17% 2.50% -
Total Cost 90,109 77,166 66,928 81,322 70,105 67,161 61,425 6.59%
-
Net Worth 235,498 207,760 175,166 175,003 161,055 271,052 240,787 -0.36%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 72,461 54,198 44,914 44,872 41,755 99,094 27,207 17.72%
Div Payout % 58.96% 59.69% 65.41% 59.84% 64.74% 144.30% 47.27% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 235,498 207,760 175,166 175,003 161,055 271,052 240,787 -0.36%
NOSH 455,123 454,756 451,282 450,912 450,550 445,103 443,695 0.42%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 57.70% 54.06% 50.64% 47.97% 47.92% 50.56% 48.37% -
ROE 52.19% 43.70% 39.20% 42.85% 40.05% 25.34% 23.90% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 47.03 37.19 30.19 34.83 30.09 31.07 29.15 8.29%
EPS 27.13 20.08 15.29 16.71 14.41 15.71 14.11 11.50%
DPS 16.00 12.00 10.00 10.00 9.33 22.67 6.67 15.69%
NAPS 0.52 0.46 0.39 0.39 0.36 0.62 0.59 -2.08%
Adjusted Per Share Value based on latest NOSH - 450,912
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 46.00 36.27 29.28 33.75 29.07 29.33 25.69 10.19%
EPS 26.54 19.61 14.83 16.19 13.93 14.83 12.43 13.46%
DPS 15.65 11.70 9.70 9.69 9.02 21.40 5.88 17.71%
NAPS 0.5085 0.4486 0.3783 0.3779 0.3478 0.5853 0.52 -0.37%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.25 3.13 2.65 2.81 3.09 2.59 1.67 -
P/RPS 6.91 8.42 8.78 8.07 10.27 8.34 5.73 3.16%
P/EPS 11.98 15.57 17.33 16.82 21.43 16.49 11.84 0.19%
EY 8.35 6.42 5.77 5.95 4.67 6.07 8.44 -0.17%
DY 4.92 3.83 3.77 3.56 3.02 8.75 3.99 3.55%
P/NAPS 6.25 6.80 6.79 7.21 8.58 4.18 2.83 14.10%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 25/11/21 25/11/20 22/11/19 23/11/18 23/11/17 25/11/16 -
Price 3.30 3.12 2.59 2.80 2.90 3.14 1.80 -
P/RPS 7.02 8.39 8.58 8.04 9.64 10.11 6.17 2.17%
P/EPS 12.16 15.52 16.94 16.76 20.11 19.99 12.76 -0.79%
EY 8.22 6.44 5.90 5.97 4.97 5.00 7.83 0.81%
DY 4.85 3.85 3.86 3.57 3.22 7.22 3.70 4.61%
P/NAPS 6.35 6.78 6.64 7.18 8.06 5.06 3.05 12.99%

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