[UCHITEC] YoY 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
Quarter Result
Revenue	62,887	54,680	44,408	40,418	42,951	36,309	37,963	8.77%
YoY %	15.01%	23.13%	9.87%	-5.90%	18.29%	-4.36%	-	-
Horiz. %	165.65%	144.03%	116.98%	106.47%	113.14%	95.64%	100.00%	-
PBT	42,280	33,447	24,729	23,818	24,095	20,869	21,336	12.06%
YoY %	26.41%	35.25%	3.82%	-1.15%	15.46%	-2.19%	-	-
Horiz. %	198.16%	156.76%	115.90%	111.63%	112.93%	97.81%	100.00%	-
Tax	-8,864	-934	-225	-102	-1,066	-1,264	-399	67.62%
YoY %	-849.04%	-315.11%	-120.59%	90.43%	15.66%	-216.79%	-	-
Horiz. %	2,221.55%	234.09%	56.39%	25.56%	267.17%	316.79%	100.00%	-
NP	33,416	32,513	24,504	23,716	23,029	19,605	20,937	8.09%
YoY %	2.78%	32.68%	3.32%	2.98%	17.46%	-6.36%	-	-
Horiz. %	159.60%	155.29%	117.04%	113.27%	109.99%	93.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,416	32,513	24,504	23,716	23,029	19,605	20,937	8.09%
YoY %	2.78%	32.68%	3.32%	2.98%	17.46%	-6.36%	-	-
Horiz. %	159.60%	155.29%	117.04%	113.27%	109.99%	93.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.96%	2.79%	0.91%	0.43%	4.42%	6.06%	1.87%	-
YoY %	651.25%	206.59%	111.63%	-90.27%	-27.06%	224.06%	-	-
Horiz. %	1,120.86%	149.20%	48.66%	22.99%	236.36%	324.06%	100.00%	-
Total Cost	29,471	22,167	19,904	16,702	19,922	16,704	17,026	9.57%
YoY %	32.95%	11.37%	19.17%	-16.16%	19.26%	-1.89%	-	-
Horiz. %	173.09%	130.19%	116.90%	98.10%	117.01%	98.11%	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	41,043	54,345	40,648	33,685	33,654	31,316	74,320	-9.41%
YoY %	-24.48%	33.70%	20.67%	0.09%	7.47%	-57.86%	-	-
Horiz. %	55.22%	73.12%	54.69%	45.32%	45.28%	42.14%	100.00%	-
Div Payout %	122.83%	167.15%	165.89%	142.04%	146.14%	159.74%	354.97%	-
YoY %	-26.52%	0.76%	16.79%	-2.81%	-8.51%	-55.00%	-	-
Horiz. %	34.60%	47.09%	46.73%	40.01%	41.17%	45.00%	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	53.14%	59.46%	55.18%	58.68%	53.62%	53.99%	55.15%	-
YoY %	-10.63%	7.76%	-5.96%	9.44%	-0.69%	-2.10%	-	-
Horiz. %	96.36%	107.82%	100.05%	106.40%	97.23%	97.90%	100.00%	-
ROE	16.65%	13.81%	11.79%	13.54%	13.16%	12.17%	7.72%	-
YoY %	20.56%	17.13%	-12.92%	2.89%	8.13%	57.64%	-	-
Horiz. %	215.67%	178.89%	152.72%	175.39%	170.47%	157.64%	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	13.79	12.07	9.83	9.00	9.57	8.12	8.68	8.01%
YoY %	14.25%	22.79%	9.22%	-5.96%	17.86%	-6.45%	-	-
Horiz. %	158.87%	139.06%	113.25%	103.69%	110.25%	93.55%	100.00%	-
EPS	7.33	7.18	5.43	5.28	5.13	4.38	4.79	7.34%
YoY %	2.09%	32.23%	2.84%	2.92%	17.12%	-8.56%	-	-
Horiz. %	153.03%	149.90%	113.36%	110.23%	107.10%	91.44%	100.00%	-
DPS	9.00	12.00	9.00	7.50	7.50	7.00	17.00	-10.05%
YoY %	-25.00%	33.33%	20.00%	0.00%	7.14%	-58.82%	-	-
Horiz. %	52.94%	70.59%	52.94%	44.12%	44.12%	41.18%	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	13.58	11.81	9.59	8.73	9.27	7.84	8.20	8.76%
YoY %	14.99%	23.15%	9.85%	-5.83%	18.24%	-4.39%	-	-
Horiz. %	165.61%	144.02%	116.95%	106.46%	113.05%	95.61%	100.00%	-
EPS	7.22	7.02	5.29	5.12	4.97	4.23	4.52	8.11%
YoY %	2.85%	32.70%	3.32%	3.02%	17.49%	-6.42%	-	-
Horiz. %	159.73%	155.31%	117.04%	113.27%	109.96%	93.58%	100.00%	-
DPS	8.86	11.73	8.78	7.27	7.27	6.76	16.05	-9.42%
YoY %	-24.47%	33.60%	20.77%	0.00%	7.54%	-57.88%	-	-
Horiz. %	55.20%	73.08%	54.70%	45.30%	45.30%	42.12%	100.00%	-
NAPS	0.4333	0.5085	0.4486	0.3782	0.3779	0.3478	0.5853	-4.88%
YoY %	-14.79%	13.35%	18.61%	0.08%	8.65%	-40.58%	-	-
Horiz. %	74.03%	86.88%	76.64%	64.62%	64.57%	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
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	25.09	26.92	31.83	29.45	29.36	38.07	29.83	-2.84%
YoY %	-6.80%	-15.43%	8.08%	0.31%	-22.88%	27.62%	-	-
Horiz. %	84.11%	90.24%	106.70%	98.73%	98.42%	127.62%	100.00%	-
P/EPS	47.22	45.27	57.69	50.19	54.75	70.51	54.08	-2.23%
YoY %	4.31%	-21.53%	14.94%	-8.33%	-22.35%	30.38%	-	-
Horiz. %	87.32%	83.71%	106.68%	92.81%	101.24%	130.38%	100.00%	-
EY	2.12	2.21	1.73	1.99	1.83	1.42	1.85	2.29%
YoY %	-4.07%	27.75%	-13.07%	8.74%	28.87%	-23.24%	-	-
Horiz. %	114.59%	119.46%	93.51%	107.57%	98.92%	76.76%	100.00%	-
DY	2.60	3.69	2.88	2.83	2.67	2.27	6.56	-14.28%
YoY %	-29.54%	28.12%	1.77%	5.99%	17.62%	-65.40%	-	-
Horiz. %	39.63%	56.25%	43.90%	43.14%	40.70%	34.60%	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	25.16	27.33	31.73	28.78	29.25	35.73	36.16	-5.86%
YoY %	-7.94%	-13.87%	10.25%	-1.61%	-18.14%	-1.19%	-	-
Horiz. %	69.58%	75.58%	87.75%	79.59%	80.89%	98.81%	100.00%	-
P/EPS	47.36	45.97	57.51	49.05	54.56	66.18	65.57	-5.27%
YoY %	3.02%	-20.07%	17.25%	-10.10%	-17.56%	0.93%	-	-
Horiz. %	72.23%	70.11%	87.71%	74.81%	83.21%	100.93%	100.00%	-
EY	2.11	2.18	1.74	2.04	1.83	1.51	1.53	5.50%
YoY %	-3.21%	25.29%	-14.71%	11.48%	21.19%	-1.31%	-	-
Horiz. %	137.91%	142.48%	113.73%	133.33%	119.61%	98.69%	100.00%	-
DY	2.59	3.64	2.88	2.90	2.68	2.41	5.41	-11.54%
YoY %	-28.85%	26.39%	-0.69%	8.21%	11.20%	-55.45%	-	-
Horiz. %	47.87%	67.28%	53.23%	53.60%	49.54%	44.55%	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