[UCHITEC] YoY TTM Result on 30-Jun-2020 [#2]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	224,489	192,016	175,550	143,668	149,600	137,317	127,067	9.94%
YoY %	16.91%	9.38%	22.19%	-3.97%	8.94%	8.07%	-	-
Horiz. %	176.67%	151.11%	138.16%	113.06%	117.73%	108.07%	100.00%	-
PBT	150,067	109,332	100,100	73,068	76,233	71,591	62,397	15.74%
YoY %	37.26%	9.22%	37.00%	-4.15%	6.48%	14.73%	-	-
Horiz. %	240.50%	175.22%	160.42%	117.10%	122.17%	114.73%	100.00%	-
Tax	-18,695	-1,833	-456	-2,549	-2,786	-2,888	-1,624	50.23%
YoY %	-919.91%	-301.97%	82.11%	8.51%	3.53%	-77.83%	-	-
Horiz. %	1,151.17%	112.87%	28.08%	156.96%	171.55%	177.83%	100.00%	-
NP	131,372	107,499	99,644	70,519	73,447	68,703	60,773	13.70%
YoY %	22.21%	7.88%	41.30%	-3.99%	6.91%	13.05%	-	-
Horiz. %	216.17%	176.89%	163.96%	116.04%	120.85%	113.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	131,372	107,499	99,644	70,519	73,447	68,703	60,773	13.70%
YoY %	22.21%	7.88%	41.30%	-3.99%	6.91%	13.05%	-	-
Horiz. %	216.17%	176.89%	163.96%	116.04%	120.85%	113.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.46%	1.68%	0.46%	3.49%	3.65%	4.03%	2.60%	-
YoY %	641.67%	265.22%	-86.82%	-4.38%	-9.43%	55.00%	-	-
Horiz. %	479.23%	64.62%	17.69%	134.23%	140.38%	155.00%	100.00%	-
Total Cost	93,117	84,517	75,906	73,149	76,153	68,614	66,294	5.82%
YoY %	10.18%	11.34%	3.77%	-3.94%	10.99%	3.50%	-	-
Horiz. %	140.46%	127.49%	114.50%	110.34%	114.87%	103.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	205,240	203,784	185,220	152,699	152,554	263,982	248,934	-3.16%
YoY %	0.71%	10.02%	21.30%	0.10%	-42.21%	6.04%	-	-
Horiz. %	82.45%	81.86%	74.41%	61.34%	61.28%	106.04%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	149,760	90,319	76,360	71,794	62,639	109,385	53,628	18.65%
YoY %	65.81%	18.28%	6.36%	14.62%	-42.74%	103.97%	-	-
Horiz. %	279.26%	168.42%	142.39%	133.87%	116.80%	203.97%	100.00%	-
Div Payout %	114.00%	84.02%	76.63%	101.81%	85.29%	159.22%	88.24%	-
YoY %	35.68%	9.64%	-24.73%	19.37%	-46.43%	80.44%	-	-
Horiz. %	129.19%	95.22%	86.84%	115.38%	96.66%	180.44%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	205,240	203,784	185,220	152,699	152,554	263,982	248,934	-3.16%
YoY %	0.71%	10.02%	21.30%	0.10%	-42.21%	6.04%	-	-
Horiz. %	82.45%	81.86%	74.41%	61.34%	61.28%	106.04%	100.00%	-
NOSH	458,250	455,038	45,446	451,182	450,773	449,698	445,083	0.48%
YoY %	0.71%	901.27%	-89.93%	0.09%	0.24%	1.04%	-	-
Horiz. %	102.96%	102.24%	10.21%	101.37%	101.28%	101.04%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	58.52%	55.98%	56.76%	49.08%	49.10%	50.03%	47.83%	-
YoY %	4.54%	-1.37%	15.65%	-0.04%	-1.86%	4.60%	-	-
Horiz. %	122.35%	117.04%	118.67%	102.61%	102.66%	104.60%	100.00%	-
ROE	64.01%	52.75%	53.80%	46.18%	48.14%	26.03%	24.41%	-
YoY %	21.35%	-1.95%	16.50%	-4.07%	84.94%	6.64%	-	-
Horiz. %	262.23%	216.10%	220.40%	189.18%	197.21%	106.64%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	49.22	42.40	38.86	31.99	33.34	30.69	29.10	9.15%
YoY %	16.08%	9.11%	21.48%	-4.05%	8.63%	5.46%	-	-
Horiz. %	169.14%	145.70%	133.54%	109.93%	114.57%	105.46%	100.00%	-
EPS	28.80	23.74	22.06	15.70	16.37	15.36	13.92	12.87%
YoY %	21.31%	7.62%	40.51%	-4.09%	6.58%	10.34%	-	-
Horiz. %	206.90%	170.55%	158.48%	112.79%	117.60%	110.34%	100.00%	-
DPS	33.00	20.00	17.00	16.00	14.00	24.45	12.28	17.90%
YoY %	65.00%	17.65%	6.25%	14.29%	-42.74%	99.10%	-	-
Horiz. %	268.73%	162.87%	138.44%	130.29%	114.01%	199.10%	100.00%	-
NAPS	0.45	0.45	0.41	0.34	0.34	0.59	0.57	-3.86%
YoY %	0.00%	9.76%	20.59%	0.00%	-42.37%	3.51%	-	-
Horiz. %	78.95%	78.95%	71.93%	59.65%	59.65%	103.51%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 451,182
RPS	48.47	41.46	37.91	31.02	32.30	29.65	27.44	9.94%
YoY %	16.91%	9.36%	22.21%	-3.96%	8.94%	8.05%	-	-
Horiz. %	176.64%	151.09%	138.16%	113.05%	117.71%	108.05%	100.00%	-
EPS	28.37	23.21	21.52	15.23	15.86	14.83	13.12	13.70%
YoY %	22.23%	7.85%	41.30%	-3.97%	6.95%	13.03%	-	-
Horiz. %	216.23%	176.91%	164.02%	116.08%	120.88%	113.03%	100.00%	-
DPS	32.34	19.50	16.49	15.50	13.53	23.62	11.58	18.66%
YoY %	65.85%	18.25%	6.39%	14.56%	-42.72%	103.97%	-	-
Horiz. %	279.27%	168.39%	142.40%	133.85%	116.84%	203.97%	100.00%	-
NAPS	0.4432	0.44	0.3999	0.3297	0.3294	0.57	0.5375	-3.16%
YoY %	0.73%	10.03%	21.29%	0.09%	-42.21%	6.05%	-	-
Horiz. %	82.46%	81.86%	74.40%	61.34%	61.28%	106.05%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	3.45	2.98	3.05	2.57	2.88	2.73	1.85	-
P/RPS	7.01	7.03	7.85	8.03	8.64	8.90	6.36	1.63%
YoY %	-0.28%	-10.45%	-2.24%	-7.06%	-2.92%	39.94%	-	-
Horiz. %	110.22%	110.53%	123.43%	126.26%	135.85%	139.94%	100.00%	-
P/EPS	11.98	12.55	13.83	16.37	17.59	17.78	13.29	-1.71%
YoY %	-4.54%	-9.26%	-15.52%	-6.94%	-1.07%	33.78%	-	-
Horiz. %	90.14%	94.43%	104.06%	123.18%	132.36%	133.78%	100.00%	-
EY	8.35	7.97	7.23	6.11	5.68	5.62	7.52	1.75%
YoY %	4.77%	10.24%	18.33%	7.57%	1.07%	-25.27%	-	-
Horiz. %	111.04%	105.98%	96.14%	81.25%	75.53%	74.73%	100.00%	-
DY	9.57	6.71	5.57	6.23	4.86	8.96	6.64	6.27%
YoY %	42.62%	20.47%	-10.59%	28.19%	-45.76%	34.94%	-	-
Horiz. %	144.13%	101.05%	83.89%	93.83%	73.19%	134.94%	100.00%	-
P/NAPS	7.67	6.62	7.44	7.56	8.47	4.63	3.25	15.37%
YoY %	15.86%	-11.02%	-1.59%	-10.74%	82.94%	42.46%	-	-
Horiz. %	236.00%	203.69%	228.92%	232.62%	260.62%	142.46%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	25/08/23	25/08/22	25/08/21	26/08/20	26/08/19	21/08/18	23/08/17	-
Price	3.56	3.10	3.16	2.77	2.78	3.32	2.10	-
P/RPS	7.23	7.31	8.13	8.66	8.34	10.82	7.22	0.02%
YoY %	-1.09%	-10.09%	-6.12%	3.84%	-22.92%	49.86%	-	-
Horiz. %	100.14%	101.25%	112.60%	119.94%	115.51%	149.86%	100.00%	-
P/EPS	12.36	13.06	14.33	17.64	16.98	21.62	15.09	-3.26%
YoY %	-5.36%	-8.86%	-18.76%	3.89%	-21.46%	43.27%	-	-
Horiz. %	81.91%	86.55%	94.96%	116.90%	112.52%	143.27%	100.00%	-
EY	8.09	7.66	6.98	5.67	5.89	4.63	6.63	3.37%
YoY %	5.61%	9.74%	23.10%	-3.74%	27.21%	-30.17%	-	-
Horiz. %	122.02%	115.54%	105.28%	85.52%	88.84%	69.83%	100.00%	-
DY	9.27	6.45	5.38	5.78	5.04	7.36	5.85	7.97%
YoY %	43.72%	19.89%	-6.92%	14.68%	-31.52%	25.81%	-	-
Horiz. %	158.46%	110.26%	91.97%	98.80%	86.15%	125.81%	100.00%	-
P/NAPS	7.91	6.89	7.71	8.15	8.18	5.63	3.68	13.59%
YoY %	14.80%	-10.64%	-5.40%	-0.37%	45.29%	52.99%	-	-
Horiz. %	214.95%	187.23%	209.51%	221.47%	222.28%	152.99%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos