[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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 55,453 62,887 54,680 44,408 40,418 42,951 36,309 7.30%
PBT 34,404 42,280 33,447 24,729 23,818 24,095 20,869 8.68%
Tax -6,106 -8,864 -934 -225 -102 -1,066 -1,264 29.98%
NP 28,298 33,416 32,513 24,504 23,716 23,029 19,605 6.30%
-
NP to SH 28,298 33,416 32,513 24,504 23,716 23,029 19,605 6.30%
-
Tax Rate 17.75% 20.96% 2.79% 0.91% 0.43% 4.42% 6.06% -
Total Cost 27,155 29,471 22,167 19,904 16,702 19,922 16,704 8.42%
-
Net Worth 207,058 200,658 235,498 207,760 175,166 175,003 161,055 4.27%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 36,810 41,043 54,345 40,648 33,685 33,654 31,316 2.72%
Div Payout % 130.08% 122.83% 167.15% 165.89% 142.04% 146.14% 159.74% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 207,058 200,658 235,498 207,760 175,166 175,003 161,055 4.27%
NOSH 460,130 458,618 455,123 454,756 451,282 450,912 450,550 0.35%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 51.03% 53.14% 59.46% 55.18% 58.68% 53.62% 53.99% -
ROE 13.67% 16.65% 13.81% 11.79% 13.54% 13.16% 12.17% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 12.05 13.79 12.07 9.83 9.00 9.57 8.12 6.79%
EPS 6.15 7.33 7.18 5.43 5.28 5.13 4.38 5.81%
DPS 8.00 9.00 12.00 9.00 7.50 7.50 7.00 2.24%
NAPS 0.45 0.44 0.52 0.46 0.39 0.39 0.36 3.78%
Adjusted Per Share Value based on latest NOSH - 455,123
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 11.97 13.57 11.80 9.59 8.72 9.27 7.84 7.30%
EPS 6.11 7.21 7.02 5.29 5.12 4.97 4.23 6.31%
DPS 7.95 8.86 11.73 8.77 7.27 7.26 6.76 2.73%
NAPS 0.4469 0.4331 0.5083 0.4485 0.3781 0.3778 0.3476 4.27%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 3.75 3.46 3.25 3.13 2.65 2.81 3.09 -
P/RPS 31.12 25.09 26.92 31.83 29.45 29.36 38.07 -3.30%
P/EPS 60.98 47.22 45.27 57.69 50.19 54.75 70.51 -2.38%
EY 1.64 2.12 2.21 1.73 1.99 1.83 1.42 2.42%
DY 2.13 2.60 3.69 2.88 2.83 2.67 2.27 -1.05%
P/NAPS 8.33 7.86 6.25 6.80 6.79 7.21 8.58 -0.49%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 24/11/23 25/11/22 25/11/21 25/11/20 22/11/19 23/11/18 -
Price 3.86 3.47 3.30 3.12 2.59 2.80 2.90 -
P/RPS 32.03 25.16 27.33 31.73 28.78 29.25 35.73 -1.80%
P/EPS 62.76 47.36 45.97 57.51 49.05 54.56 66.18 -0.87%
EY 1.59 2.11 2.18 1.74 2.04 1.83 1.51 0.86%
DY 2.07 2.59 3.64 2.88 2.90 2.68 2.41 -2.50%
P/NAPS 8.58 7.89 6.35 6.78 6.64 7.18 8.06 1.04%

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