[UCHITEC] YoY 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- -1.14%
YoY- 32.68%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 62,887 54,680 44,408 40,418 42,951 36,309 37,963 8.77%
PBT 42,280 33,447 24,729 23,818 24,095 20,869 21,336 12.06%
Tax -8,864 -934 -225 -102 -1,066 -1,264 -399 67.62%
NP 33,416 32,513 24,504 23,716 23,029 19,605 20,937 8.09%
-
NP to SH 33,416 32,513 24,504 23,716 23,029 19,605 20,937 8.09%
-
Tax Rate 20.96% 2.79% 0.91% 0.43% 4.42% 6.06% 1.87% -
Total Cost 29,471 22,167 19,904 16,702 19,922 16,704 17,026 9.57%
-
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 41,043 54,345 40,648 33,685 33,654 31,316 74,320 -9.41%
Div Payout % 122.83% 167.15% 165.89% 142.04% 146.14% 159.74% 354.97% -
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 53.14% 59.46% 55.18% 58.68% 53.62% 53.99% 55.15% -
ROE 16.65% 13.81% 11.79% 13.54% 13.16% 12.17% 7.72% -
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 13.79 12.07 9.83 9.00 9.57 8.12 8.68 8.01%
EPS 7.33 7.18 5.43 5.28 5.13 4.38 4.79 7.34%
DPS 9.00 12.00 9.00 7.50 7.50 7.00 17.00 -10.05%
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 - 455,123
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 13.58 11.81 9.59 8.73 9.27 7.84 8.20 8.76%
EPS 7.22 7.02 5.29 5.12 4.97 4.23 4.52 8.11%
DPS 8.86 11.73 8.78 7.27 7.27 6.76 16.05 -9.42%
NAPS 0.4333 0.5085 0.4486 0.3782 0.3779 0.3478 0.5853 -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 25.09 26.92 31.83 29.45 29.36 38.07 29.83 -2.84%
P/EPS 47.22 45.27 57.69 50.19 54.75 70.51 54.08 -2.23%
EY 2.12 2.21 1.73 1.99 1.83 1.42 1.85 2.29%
DY 2.60 3.69 2.88 2.83 2.67 2.27 6.56 -14.28%
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 25.16 27.33 31.73 28.78 29.25 35.73 36.16 -5.86%
P/EPS 47.36 45.97 57.51 49.05 54.56 66.18 65.57 -5.27%
EY 2.11 2.18 1.74 2.04 1.83 1.51 1.53 5.50%
DY 2.59 3.64 2.88 2.90 2.68 2.41 5.41 -11.54%
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