[UCHITEC] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -9.28%
YoY- 53.89%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 53,564 39,443 39,012 34,708 31,663 30,400 24,428 13.96%
PBT 32,359 20,501 20,915 19,497 12,814 15,967 9,440 22.76%
Tax -28 -791 -282 -502 -471 -126 -213 -28.67%
NP 32,331 19,710 20,633 18,995 12,343 15,841 9,227 23.21%
-
NP to SH 32,331 19,710 20,633 18,995 12,343 15,841 9,227 23.21%
-
Tax Rate 0.09% 3.86% 1.35% 2.57% 3.68% 0.79% 2.26% -
Total Cost 21,233 19,733 18,379 15,713 19,320 14,559 15,201 5.72%
-
Net Worth 179,682 161,533 152,143 232,304 240,862 224,129 192,692 -1.15%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 42,674 38,139 31,323 35,064 33,222 22,792 18,528 14.90%
Div Payout % 131.99% 193.51% 151.81% 184.60% 269.16% 143.88% 200.80% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 179,682 161,533 152,143 232,304 240,862 224,129 192,692 -1.15%
NOSH 451,426 451,182 450,640 449,185 443,695 379,880 370,562 3.34%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 60.36% 49.97% 52.89% 54.73% 38.98% 52.11% 37.77% -
ROE 17.99% 12.20% 13.56% 8.18% 5.12% 7.07% 4.79% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 11.92 8.79 8.72 7.92 7.62 8.00 6.59 10.37%
EPS 7.20 4.39 4.61 4.33 2.97 4.17 2.49 19.33%
DPS 9.50 8.50 7.00 8.00 8.00 6.00 5.00 11.27%
NAPS 0.40 0.36 0.34 0.53 0.58 0.59 0.52 -4.27%
Adjusted Per Share Value based on latest NOSH - 449,185
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 11.56 8.51 8.42 7.49 6.83 6.56 5.27 13.97%
EPS 6.98 4.25 4.45 4.10 2.66 3.42 1.99 23.23%
DPS 9.21 8.23 6.76 7.57 7.17 4.92 4.00 14.89%
NAPS 0.3878 0.3487 0.3284 0.5014 0.5199 0.4838 0.4159 -1.15%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.60 2.78 2.54 3.31 1.78 1.74 1.43 -
P/RPS 21.80 31.63 29.13 41.80 23.35 21.74 21.69 0.08%
P/EPS 36.12 63.29 55.09 76.38 59.89 41.73 57.43 -7.43%
EY 2.77 1.58 1.82 1.31 1.67 2.40 1.74 8.04%
DY 3.65 3.06 2.76 2.42 4.49 3.45 3.50 0.70%
P/NAPS 6.50 7.72 7.47 6.25 3.07 2.95 2.75 15.40%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 26/02/20 26/02/19 26/02/18 24/02/17 24/02/16 26/02/15 -
Price 3.07 2.68 2.82 3.01 1.80 1.63 1.53 -
P/RPS 25.75 30.49 32.35 38.01 23.61 20.37 23.21 1.74%
P/EPS 42.65 61.01 61.16 69.46 60.56 39.09 61.45 -5.89%
EY 2.34 1.64 1.64 1.44 1.65 2.56 1.63 6.20%
DY 3.09 3.17 2.48 2.66 4.44 3.68 3.27 -0.93%
P/NAPS 7.67 7.44 8.29 5.68 3.10 2.76 2.94 17.31%

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