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

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 85.37%
YoY- -8.43%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 178,131 159,755 125,976 101,692 117,230 100,955 101,877 9.75%
PBT 125,490 94,532 68,652 52,290 58,544 51,627 52,651 15.56%
Tax -25,901 -2,359 -551 -794 -2,306 -3,251 -1,145 68.13%
NP 99,589 92,173 68,101 51,496 56,238 48,376 51,506 11.61%
-
NP to SH 99,589 92,173 68,101 51,496 56,238 48,376 51,506 11.61%
-
Tax Rate 20.64% 2.50% 0.80% 1.52% 3.94% 6.30% 2.17% -
Total Cost 78,542 67,582 57,875 50,196 60,992 52,579 50,371 7.68%
-
Net Worth 200,658 235,498 207,760 175,166 175,003 161,055 271,052 -4.88%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 77,526 54,345 40,648 33,685 33,654 31,316 74,320 0.70%
Div Payout % 77.85% 58.96% 59.69% 65.41% 59.84% 64.74% 144.30% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 200,658 235,498 207,760 175,166 175,003 161,055 271,052 -4.88%
NOSH 458,618 455,123 454,756 451,282 450,912 450,550 445,103 0.49%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 55.91% 57.70% 54.06% 50.64% 47.97% 47.92% 50.56% -
ROE 49.63% 39.14% 32.78% 29.40% 32.14% 30.04% 19.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 39.06 35.28 27.89 22.64 26.12 22.57 23.30 8.98%
EPS 21.83 20.35 15.06 11.47 12.53 10.81 11.78 10.82%
DPS 17.00 12.00 9.00 7.50 7.50 7.00 17.00 0.00%
NAPS 0.44 0.52 0.46 0.39 0.39 0.36 0.62 -5.55%
Adjusted Per Share Value based on latest NOSH - 451,282
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 38.45 34.48 27.19 21.95 25.30 21.79 21.99 9.75%
EPS 21.50 19.90 14.70 11.12 12.14 10.44 11.12 11.60%
DPS 16.73 11.73 8.77 7.27 7.26 6.76 16.04 0.70%
NAPS 0.4331 0.5083 0.4485 0.3781 0.3778 0.3476 0.5851 -4.88%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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 8.86 9.21 11.22 11.70 10.76 13.69 11.11 -3.69%
P/EPS 15.84 15.97 20.76 23.11 22.42 28.58 21.98 -5.31%
EY 6.31 6.26 4.82 4.33 4.46 3.50 4.55 5.59%
DY 4.91 3.69 2.88 2.83 2.67 2.27 6.56 -4.71%
P/NAPS 7.86 6.25 6.80 6.79 7.21 8.58 4.18 11.09%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
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 8.88 9.36 11.19 11.44 10.72 12.85 13.47 -6.70%
P/EPS 15.89 16.21 20.69 22.59 22.34 26.82 26.65 -8.25%
EY 6.29 6.17 4.83 4.43 4.48 3.73 3.75 8.99%
DY 4.90 3.64 2.88 2.90 2.68 2.41 5.41 -1.63%
P/NAPS 7.89 6.35 6.78 6.64 7.18 8.06 5.06 7.68%

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