[UCHITEC] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	237,508	213,006	167,968	135,589	156,306	134,606	135,836	9.75%
YoY %	11.50%	26.81%	23.88%	-13.25%	16.12%	-0.91%	-	-
Horiz. %	174.85%	156.81%	123.65%	99.82%	115.07%	99.09%	100.00%	-
PBT	167,320	126,042	91,536	69,720	78,058	68,836	70,201	15.56%
YoY %	32.75%	37.70%	31.29%	-10.68%	13.40%	-1.94%	-	-
Horiz. %	238.34%	179.54%	130.39%	99.31%	111.19%	98.06%	100.00%	-
Tax	-34,534	-3,145	-734	-1,058	-3,074	-4,334	-1,526	68.14%
YoY %	-998.06%	-328.47%	30.62%	65.58%	29.07%	-184.01%	-	-
Horiz. %	2,263.04%	206.09%	48.10%	69.33%	201.44%	284.01%	100.00%	-
NP	132,785	122,897	90,801	68,661	74,984	64,501	68,674	11.61%
YoY %	8.05%	35.35%	32.25%	-8.43%	16.25%	-6.08%	-	-
Horiz. %	193.36%	178.96%	132.22%	99.98%	109.19%	93.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	132,785	122,897	90,801	68,661	74,984	64,501	68,674	11.61%
YoY %	8.05%	35.35%	32.25%	-8.43%	16.25%	-6.08%	-	-
Horiz. %	193.36%	178.96%	132.22%	99.98%	109.19%	93.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.64%	2.50%	0.80%	1.52%	3.94%	6.30%	2.17%	-
YoY %	725.60%	212.50%	-47.37%	-61.42%	-37.46%	190.32%	-	-
Horiz. %	951.15%	115.21%	36.87%	70.05%	181.57%	290.32%	100.00%	-
Total Cost	104,722	90,109	77,166	66,928	81,322	70,105	67,161	7.68%
YoY %	16.22%	16.77%	15.30%	-17.70%	16.00%	4.38%	-	-
Horiz. %	155.93%	134.17%	114.90%	99.65%	121.09%	104.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,658	235,498	207,760	175,166	175,003	161,055	271,052	-4.88%
YoY %	-14.79%	13.35%	18.61%	0.09%	8.66%	-40.58%	-	-
Horiz. %	74.03%	86.88%	76.65%	64.62%	64.56%	59.42%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	103,369	72,461	54,198	44,914	44,872	41,755	99,094	0.70%
YoY %	42.65%	33.70%	20.67%	0.09%	7.46%	-57.86%	-	-
Horiz. %	104.31%	73.12%	54.69%	45.32%	45.28%	42.14%	100.00%	-
Div Payout %	77.85%	58.96%	59.69%	65.41%	59.84%	64.74%	144.30%	-
YoY %	32.04%	-1.22%	-8.74%	9.31%	-7.57%	-55.14%	-	-
Horiz. %	53.95%	40.86%	41.37%	45.33%	41.47%	44.86%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	200,658	235,498	207,760	175,166	175,003	161,055	271,052	-4.88%
YoY %	-14.79%	13.35%	18.61%	0.09%	8.66%	-40.58%	-	-
Horiz. %	74.03%	86.88%	76.65%	64.62%	64.56%	59.42%	100.00%	-
NOSH	458,618	455,123	454,756	451,282	450,912	450,550	445,103	0.49%
YoY %	0.77%	0.08%	0.77%	0.08%	0.08%	1.22%	-	-
Horiz. %	103.04%	102.25%	102.17%	101.39%	101.31%	101.22%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	55.91%	57.70%	54.06%	50.64%	47.97%	47.92%	50.56%	-
YoY %	-3.10%	6.73%	6.75%	5.57%	0.10%	-5.22%	-	-
Horiz. %	110.58%	114.12%	106.92%	100.16%	94.88%	94.78%	100.00%	-
ROE	66.17%	52.19%	43.70%	39.20%	42.85%	40.05%	25.34%	-
YoY %	26.79%	19.43%	11.48%	-8.52%	6.99%	58.05%	-	-
Horiz. %	261.13%	205.96%	172.45%	154.70%	169.10%	158.05%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	52.08	47.03	37.19	30.19	34.83	30.09	31.07	8.98%
YoY %	10.74%	26.46%	23.19%	-13.32%	15.75%	-3.15%	-	-
Horiz. %	167.62%	151.37%	119.70%	97.17%	112.10%	96.85%	100.00%	-
EPS	29.11	27.13	20.08	15.29	16.71	14.41	15.71	10.82%
YoY %	7.30%	35.11%	31.33%	-8.50%	15.96%	-8.27%	-	-
Horiz. %	185.30%	172.69%	127.82%	97.33%	106.37%	91.73%	100.00%	-
DPS	22.67	16.00	12.00	10.00	10.00	9.33	22.67	0.00%
YoY %	41.69%	33.33%	20.00%	0.00%	7.18%	-58.84%	-	-
Horiz. %	100.00%	70.58%	52.93%	44.11%	44.11%	41.16%	100.00%	-
NAPS	0.44	0.52	0.46	0.39	0.39	0.36	0.62	-5.55%
YoY %	-15.38%	13.04%	17.95%	0.00%	8.33%	-41.94%	-	-
Horiz. %	70.97%	83.87%	74.19%	62.90%	62.90%	58.06%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 451,282
RPS	51.27	45.98	36.26	29.27	33.74	29.06	29.32	9.75%
YoY %	11.51%	26.81%	23.88%	-13.25%	16.10%	-0.89%	-	-
Horiz. %	174.86%	156.82%	123.67%	99.83%	115.08%	99.11%	100.00%	-
EPS	28.66	26.53	19.60	14.82	16.19	13.92	14.82	11.61%
YoY %	8.03%	35.36%	32.25%	-8.46%	16.31%	-6.07%	-	-
Horiz. %	193.39%	179.01%	132.25%	100.00%	109.24%	93.93%	100.00%	-
DPS	22.31	15.64	11.70	9.69	9.69	9.01	21.39	0.70%
YoY %	42.65%	33.68%	20.74%	0.00%	7.55%	-57.88%	-	-
Horiz. %	104.30%	73.12%	54.70%	45.30%	45.30%	42.12%	100.00%	-
NAPS	0.4331	0.5083	0.4485	0.3781	0.3778	0.3476	0.5851	-4.88%
YoY %	-14.79%	13.33%	18.62%	0.08%	8.69%	-40.59%	-	-
Horiz. %	74.02%	86.87%	76.65%	64.62%	64.57%	59.41%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	3.46	3.25	3.13	2.65	2.81	3.09	2.59	-
P/RPS	6.64	6.91	8.42	8.78	8.07	10.27	8.34	-3.72%
YoY %	-3.91%	-17.93%	-4.10%	8.80%	-21.42%	23.14%	-	-
Horiz. %	79.62%	82.85%	100.96%	105.28%	96.76%	123.14%	100.00%	-
P/EPS	11.88	11.98	15.57	17.33	16.82	21.43	16.49	-5.31%
YoY %	-0.83%	-23.06%	-10.16%	3.03%	-21.51%	29.96%	-	-
Horiz. %	72.04%	72.65%	94.42%	105.09%	102.00%	129.96%	100.00%	-
EY	8.42	8.35	6.42	5.77	5.95	4.67	6.07	5.60%
YoY %	0.84%	30.06%	11.27%	-3.03%	27.41%	-23.06%	-	-
Horiz. %	138.71%	137.56%	105.77%	95.06%	98.02%	76.94%	100.00%	-
DY	6.55	4.92	3.83	3.77	3.56	3.02	8.75	-4.70%
YoY %	33.13%	28.46%	1.59%	5.90%	17.88%	-65.49%	-	-
Horiz. %	74.86%	56.23%	43.77%	43.09%	40.69%	34.51%	100.00%	-
P/NAPS	7.86	6.25	6.80	6.79	7.21	8.58	4.18	11.09%
YoY %	25.76%	-8.09%	0.15%	-5.83%	-15.97%	105.26%	-	-
Horiz. %	188.04%	149.52%	162.68%	162.44%	172.49%	205.26%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	24/11/23	25/11/22	25/11/21	25/11/20	22/11/19	23/11/18	23/11/17	-
Price	3.47	3.30	3.12	2.59	2.80	2.90	3.14	-
P/RPS	6.66	7.02	8.39	8.58	8.04	9.64	10.11	-6.71%
YoY %	-5.13%	-16.33%	-2.21%	6.72%	-16.60%	-4.65%	-	-
Horiz. %	65.88%	69.44%	82.99%	84.87%	79.53%	95.35%	100.00%	-
P/EPS	11.92	12.16	15.52	16.94	16.76	20.11	19.99	-8.25%
YoY %	-1.97%	-21.65%	-8.38%	1.07%	-16.66%	0.60%	-	-
Horiz. %	59.63%	60.83%	77.64%	84.74%	83.84%	100.60%	100.00%	-
EY	8.39	8.22	6.44	5.90	5.97	4.97	5.00	9.00%
YoY %	2.07%	27.64%	9.15%	-1.17%	20.12%	-0.60%	-	-
Horiz. %	167.80%	164.40%	128.80%	118.00%	119.40%	99.40%	100.00%	-
DY	6.53	4.85	3.85	3.86	3.57	3.22	7.22	-1.65%
YoY %	34.64%	25.97%	-0.26%	8.12%	10.87%	-55.40%	-	-
Horiz. %	90.44%	67.17%	53.32%	53.46%	49.45%	44.60%	100.00%	-
P/NAPS	7.89	6.35	6.78	6.64	7.18	8.06	5.06	7.68%
YoY %	24.25%	-6.34%	2.11%	-7.52%	-10.92%	59.29%	-	-
Horiz. %	155.93%	125.49%	133.99%	131.23%	141.90%	159.29%	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