[UCHITEC] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 3.0%
YoY- 35.35%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 235,640 237,508 213,006 167,968 135,589 156,306 134,606 9.77%
PBT 152,037 167,320 126,042 91,536 69,720 78,058 68,836 14.10%
Tax -28,681 -34,534 -3,145 -734 -1,058 -3,074 -4,334 36.98%
NP 123,356 132,785 122,897 90,801 68,661 74,984 64,501 11.40%
-
NP to SH 123,356 132,785 122,897 90,801 68,661 74,984 64,501 11.40%
-
Tax Rate 18.86% 20.64% 2.50% 0.80% 1.52% 3.94% 6.30% -
Total Cost 112,284 104,722 90,109 77,166 66,928 81,322 70,105 8.15%
-
Net Worth 207,127 200,658 235,498 207,760 175,166 175,003 161,055 4.27%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 88,988 103,369 72,461 54,198 44,914 44,872 41,755 13.42%
Div Payout % 72.14% 77.85% 58.96% 59.69% 65.41% 59.84% 64.74% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 207,127 200,658 235,498 207,760 175,166 175,003 161,055 4.27%
NOSH 460,283 458,618 455,123 454,756 451,282 450,912 450,550 0.35%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 52.35% 55.91% 57.70% 54.06% 50.64% 47.97% 47.92% -
ROE 59.56% 66.17% 52.19% 43.70% 39.20% 42.85% 40.05% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 51.19 52.08 47.03 37.19 30.19 34.83 30.09 9.25%
EPS 26.80 29.11 27.13 20.08 15.29 16.71 14.41 10.88%
DPS 19.33 22.67 16.00 12.00 10.00 10.00 9.33 12.89%
NAPS 0.45 0.44 0.52 0.46 0.39 0.39 0.36 3.78%
Adjusted Per Share Value based on latest NOSH - 455,123
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 50.86 51.27 45.98 36.26 29.27 33.74 29.06 9.76%
EPS 26.63 28.66 26.53 19.60 14.82 16.19 13.92 11.40%
DPS 19.21 22.31 15.64 11.70 9.69 9.69 9.01 13.43%
NAPS 0.4471 0.4331 0.5083 0.4485 0.3781 0.3778 0.3476 4.28%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 3.75 3.46 3.25 3.13 2.65 2.81 3.09 -
P/RPS 7.33 6.64 6.91 8.42 8.78 8.07 10.27 -5.46%
P/EPS 13.99 11.88 11.98 15.57 17.33 16.82 21.43 -6.85%
EY 7.15 8.42 8.35 6.42 5.77 5.95 4.67 7.35%
DY 5.16 6.55 4.92 3.83 3.77 3.56 3.02 9.32%
P/NAPS 8.33 7.86 6.25 6.80 6.79 7.21 8.58 -0.49%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 24/11/23 25/11/22 25/11/21 25/11/20 22/11/19 23/11/18 -
Price 3.86 3.47 3.30 3.12 2.59 2.80 2.90 -
P/RPS 7.54 6.66 7.02 8.39 8.58 8.04 9.64 -4.00%
P/EPS 14.40 11.92 12.16 15.52 16.94 16.76 20.11 -5.40%
EY 6.94 8.39 8.22 6.44 5.90 5.97 4.97 5.71%
DY 5.01 6.53 4.85 3.85 3.86 3.57 3.22 7.63%
P/NAPS 8.58 7.89 6.35 6.78 6.64 7.18 8.06 1.04%

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