[UCHITEC] YoY TTM Result on 30-Jun-2019 [#2]

Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 3.22%
YoY- 6.91%
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 192,016 175,550 143,668 149,600 137,317 127,067 117,546 8.51%
PBT 109,332 100,100 73,068 76,233 71,591 62,397 53,308 12.71%
Tax -1,833 -456 -2,549 -2,786 -2,888 -1,624 -1,239 6.74%
NP 107,499 99,644 70,519 73,447 68,703 60,773 52,069 12.83%
-
NP to SH 107,499 99,644 70,519 73,447 68,703 60,773 52,069 12.83%
-
Tax Rate 1.68% 0.46% 3.49% 3.65% 4.03% 2.60% 2.32% -
Total Cost 84,517 75,906 73,149 76,153 68,614 66,294 65,477 4.34%
-
Net Worth 203,784 185,220 152,699 152,554 263,982 248,934 216,521 -1.00%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 90,319 76,360 71,794 62,639 109,385 53,628 41,692 13.74%
Div Payout % 84.02% 76.63% 101.81% 85.29% 159.22% 88.24% 80.07% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 203,784 185,220 152,699 152,554 263,982 248,934 216,521 -1.00%
NOSH 455,038 45,446 451,182 450,773 449,698 445,083 393,675 2.44%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 55.98% 56.76% 49.08% 49.10% 50.03% 47.83% 44.30% -
ROE 52.75% 53.80% 46.18% 48.14% 26.03% 24.41% 24.05% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 42.40 38.86 31.99 33.34 30.69 29.10 29.86 6.01%
EPS 23.74 22.06 15.70 16.37 15.36 13.92 13.23 10.23%
DPS 20.00 17.00 16.00 14.00 24.45 12.28 10.59 11.17%
NAPS 0.45 0.41 0.34 0.34 0.59 0.57 0.55 -3.28%
Adjusted Per Share Value based on latest NOSH - 450,773
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 41.46 37.91 31.02 32.30 29.65 27.44 25.38 8.51%
EPS 23.21 21.52 15.23 15.86 14.83 13.12 11.24 12.83%
DPS 19.50 16.49 15.50 13.53 23.62 11.58 9.00 13.74%
NAPS 0.44 0.3999 0.3297 0.3294 0.57 0.5375 0.4675 -1.00%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 2.98 3.05 2.57 2.88 2.73 1.85 1.53 -
P/RPS 7.03 7.85 8.03 8.64 8.90 6.36 5.12 5.42%
P/EPS 12.55 13.83 16.37 17.59 17.78 13.29 11.57 1.36%
EY 7.97 7.23 6.11 5.68 5.62 7.52 8.64 -1.33%
DY 6.71 5.57 6.23 4.86 8.96 6.64 6.92 -0.51%
P/NAPS 6.62 7.44 7.56 8.47 4.63 3.25 2.78 15.55%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 25/08/21 26/08/20 26/08/19 21/08/18 23/08/17 24/08/16 -
Price 3.10 3.16 2.77 2.78 3.32 2.10 1.66 -
P/RPS 7.31 8.13 8.66 8.34 10.82 7.22 5.56 4.66%
P/EPS 13.06 14.33 17.64 16.98 21.62 15.09 12.55 0.66%
EY 7.66 6.98 5.67 5.89 4.63 6.63 7.97 -0.65%
DY 6.45 5.38 5.78 5.04 7.36 5.85 6.38 0.18%
P/NAPS 6.89 7.71 8.15 8.18 5.63 3.68 3.02 14.72%

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