[UCHITEC] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 6.99%
YoY- -2.12%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 168,509 155,256 156,673 139,967 136,585 120,897 112,612 6.94%
PBT 92,170 84,649 79,045 72,542 72,148 57,087 50,382 10.58%
Tax -734 -822 -3,097 -3,533 -1,647 -1,579 -1,084 -6.28%
NP 91,436 83,827 75,948 69,009 70,501 55,508 49,298 10.83%
-
NP to SH 91,436 83,827 75,948 69,009 70,501 55,508 49,298 10.83%
-
Tax Rate 0.80% 0.97% 3.92% 4.87% 2.28% 2.77% 2.15% -
Total Cost 77,073 71,429 80,725 70,958 66,084 65,389 63,314 3.32%
-
Net Worth 189,650 179,682 161,533 152,143 232,304 240,862 224,254 -2.75%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 90,309 76,365 71,792 62,647 109,577 53,986 41,810 13.68%
Div Payout % 98.77% 91.10% 94.53% 90.78% 155.43% 97.26% 84.81% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 189,650 179,682 161,533 152,143 232,304 240,862 224,254 -2.75%
NOSH 454,892 451,426 451,182 450,640 449,185 443,695 380,092 3.03%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 54.26% 53.99% 48.48% 49.30% 51.62% 45.91% 43.78% -
ROE 48.21% 46.65% 47.02% 45.36% 30.35% 23.05% 21.98% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 37.32 34.56 34.92 31.28 31.16 29.11 29.63 3.91%
EPS 20.21 18.66 16.92 15.41 16.08 13.37 12.97 7.66%
DPS 20.00 17.00 16.00 14.00 25.00 13.00 11.00 10.46%
NAPS 0.42 0.40 0.36 0.34 0.53 0.58 0.59 -5.50%
Adjusted Per Share Value based on latest NOSH - 450,640
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 36.39 33.53 33.83 30.22 29.49 26.11 24.32 6.94%
EPS 19.74 18.10 16.40 14.90 15.22 11.99 10.65 10.82%
DPS 19.50 16.49 15.50 13.53 23.66 11.66 9.03 13.67%
NAPS 0.4095 0.388 0.3488 0.3285 0.5016 0.5201 0.4843 -2.75%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.14 2.60 2.78 2.54 3.31 1.78 1.74 -
P/RPS 8.41 7.52 7.96 8.12 10.62 6.11 5.87 6.17%
P/EPS 15.51 13.93 16.42 16.47 20.58 13.32 13.42 2.43%
EY 6.45 7.18 6.09 6.07 4.86 7.51 7.45 -2.37%
DY 6.37 6.54 5.76 5.51 7.55 7.30 6.32 0.13%
P/NAPS 7.48 6.50 7.72 7.47 6.25 3.07 2.95 16.75%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 24/02/21 26/02/20 26/02/19 26/02/18 24/02/17 24/02/16 -
Price 3.07 3.07 2.68 2.82 3.01 1.80 1.63 -
P/RPS 8.23 8.88 7.68 9.02 9.66 6.18 5.50 6.94%
P/EPS 15.16 16.45 15.83 18.29 18.71 13.47 12.57 3.16%
EY 6.60 6.08 6.32 5.47 5.34 7.43 7.96 -3.07%
DY 6.51 5.54 5.97 4.96 8.31 7.22 6.75 -0.60%
P/NAPS 7.31 7.67 7.44 8.29 5.68 3.10 2.76 17.60%

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