[UCHITEC] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -4.77%
YoY- -27.82%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 64,385 54,565 42,533 53,564 39,443 39,012 34,708 10.84%
PBT 43,341 33,410 23,518 32,359 20,501 20,915 19,497 14.23%
Tax -7,699 -724 -183 -28 -791 -282 -502 57.59%
NP 35,642 32,686 23,335 32,331 19,710 20,633 18,995 11.05%
-
NP to SH 35,642 32,686 23,335 32,331 19,710 20,633 18,995 11.05%
-
Tax Rate 17.76% 2.17% 0.78% 0.09% 3.86% 1.35% 2.57% -
Total Cost 28,743 21,879 19,198 21,233 19,733 18,379 15,713 10.58%
-
Net Worth 200,749 217,578 189,650 179,682 161,533 152,143 232,304 -2.40%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 57,031 58,927 49,670 42,674 38,139 31,323 35,064 8.44%
Div Payout % 160.01% 180.28% 212.86% 131.99% 193.51% 151.81% 184.60% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 200,749 217,578 189,650 179,682 161,533 152,143 232,304 -2.40%
NOSH 461,443 457,702 454,892 451,426 451,182 450,640 449,185 0.44%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 55.36% 59.90% 54.86% 60.36% 49.97% 52.89% 54.73% -
ROE 17.75% 15.02% 12.30% 17.99% 12.20% 13.56% 8.18% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.11 12.04 9.42 11.92 8.79 8.72 7.92 10.09%
EPS 7.81 7.21 5.17 7.20 4.39 4.61 4.33 10.32%
DPS 12.50 13.00 11.00 9.50 8.50 7.00 8.00 7.71%
NAPS 0.44 0.48 0.42 0.40 0.36 0.34 0.53 -3.05%
Adjusted Per Share Value based on latest NOSH - 454,892
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 13.90 11.78 9.18 11.57 8.52 8.42 7.49 10.84%
EPS 7.70 7.06 5.04 6.98 4.26 4.46 4.10 11.07%
DPS 12.31 12.72 10.73 9.21 8.24 6.76 7.57 8.43%
NAPS 0.4335 0.4698 0.4095 0.388 0.3488 0.3285 0.5016 -2.40%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.71 3.27 3.14 2.60 2.78 2.54 3.31 -
P/RPS 26.29 27.16 33.34 21.80 31.63 29.13 41.80 -7.43%
P/EPS 47.49 45.35 60.76 36.12 63.29 55.09 76.38 -7.61%
EY 2.11 2.21 1.65 2.77 1.58 1.82 1.31 8.26%
DY 3.37 3.98 3.50 3.65 3.06 2.76 2.42 5.67%
P/NAPS 8.43 6.81 7.48 6.50 7.72 7.47 6.25 5.11%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 23/02/22 24/02/21 26/02/20 26/02/19 26/02/18 -
Price 4.10 3.24 3.07 3.07 2.68 2.82 3.01 -
P/RPS 29.05 26.92 32.59 25.75 30.49 32.35 38.01 -4.37%
P/EPS 52.48 44.93 59.41 42.65 61.01 61.16 69.46 -4.56%
EY 1.91 2.23 1.68 2.34 1.64 1.64 1.44 4.81%
DY 3.05 4.01 3.58 3.09 3.17 2.48 2.66 2.30%
P/NAPS 9.32 6.75 7.31 7.67 7.44 8.29 5.68 8.59%

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