[UCHITEC] YoY 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- 33.31%
YoY- 17.46%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
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 54,680 44,408 40,418 42,951 36,309 37,963 31,490 9.62%
PBT 33,447 24,729 23,818 24,095 20,869 21,336 18,268 10.60%
Tax -934 -225 -102 -1,066 -1,264 -399 -407 14.84%
NP 32,513 24,504 23,716 23,029 19,605 20,937 17,861 10.49%
-
NP to SH 32,513 24,504 23,716 23,029 19,605 20,937 17,861 10.49%
-
Tax Rate 2.79% 0.91% 0.43% 4.42% 6.06% 1.87% 2.23% -
Total Cost 22,167 19,904 16,702 19,922 16,704 17,026 13,629 8.44%
-
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 54,345 40,648 33,685 33,654 31,316 74,320 20,405 17.72%
Div Payout % 167.15% 165.89% 142.04% 146.14% 159.74% 354.97% 114.25% -
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 59.46% 55.18% 58.68% 53.62% 53.99% 55.15% 56.72% -
ROE 13.81% 11.79% 13.54% 13.16% 12.17% 7.72% 7.42% -
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 12.07 9.83 9.00 9.57 8.12 8.68 7.72 7.72%
EPS 7.18 5.43 5.28 5.13 4.38 4.79 4.38 8.58%
DPS 12.00 9.00 7.50 7.50 7.00 17.00 5.00 15.70%
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 11.81 9.59 8.73 9.27 7.84 8.20 6.80 9.63%
EPS 7.02 5.29 5.12 4.97 4.23 4.52 3.86 10.47%
DPS 11.73 8.78 7.27 7.27 6.76 16.05 4.41 17.70%
NAPS 0.5085 0.4486 0.3782 0.3779 0.3478 0.5853 0.5199 -0.36%
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 26.92 31.83 29.45 29.36 38.07 29.83 21.64 3.70%
P/EPS 45.27 57.69 50.19 54.75 70.51 54.08 38.16 2.88%
EY 2.21 1.73 1.99 1.83 1.42 1.85 2.62 -2.79%
DY 3.69 2.88 2.83 2.67 2.27 6.56 2.99 3.56%
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 27.33 31.73 28.78 29.25 35.73 36.16 23.33 2.67%
P/EPS 45.97 57.51 49.05 54.56 66.18 65.57 41.13 1.87%
EY 2.18 1.74 2.04 1.83 1.51 1.53 2.43 -1.79%
DY 3.64 2.88 2.90 2.68 2.41 5.41 2.78 4.59%
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