[UCHITEC] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 5.06%
YoY- 8.21%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 141,135 156,242 135,663 133,540 119,634 106,640 92,381 7.31%
PBT 72,791 79,459 71,124 65,465 60,240 43,855 40,862 10.09%
Tax -1,585 -2,588 -3,753 -1,616 -1,234 -1,171 5,370 -
NP 71,206 76,871 67,371 63,849 59,006 42,684 46,232 7.45%
-
NP to SH 71,206 76,871 67,371 63,849 59,006 42,684 46,232 7.45%
-
Tax Rate 2.18% 3.26% 5.28% 2.47% 2.05% 2.67% -13.14% -
Total Cost 69,929 79,371 68,292 69,691 60,628 63,956 46,149 7.16%
-
Net Worth 175,166 175,003 161,055 271,052 240,787 226,795 200,170 -2.19%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 71,825 64,978 66,381 107,543 43,198 37,427 40,727 9.90%
Div Payout % 100.87% 84.53% 98.53% 168.43% 73.21% 87.69% 88.09% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 175,166 175,003 161,055 271,052 240,787 226,795 200,170 -2.19%
NOSH 451,282 450,912 450,550 445,103 443,695 377,993 370,685 3.33%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 50.45% 49.20% 49.66% 47.81% 49.32% 40.03% 50.04% -
ROE 40.65% 43.93% 41.83% 23.56% 24.51% 18.82% 23.10% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 31.42 34.82 30.32 30.55 29.31 28.21 24.92 3.93%
EPS 15.85 17.13 15.06 14.60 14.46 11.29 12.47 4.07%
DPS 16.00 14.50 14.84 24.60 10.58 10.00 11.00 6.43%
NAPS 0.39 0.39 0.36 0.62 0.59 0.60 0.54 -5.27%
Adjusted Per Share Value based on latest NOSH - 445,103
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 30.47 33.74 29.29 28.83 25.83 23.03 19.95 7.30%
EPS 15.38 16.60 14.55 13.79 12.74 9.22 9.98 7.46%
DPS 15.51 14.03 14.33 23.22 9.33 8.08 8.79 9.91%
NAPS 0.3782 0.3779 0.3478 0.5853 0.5199 0.4897 0.4322 -2.19%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.65 2.81 3.09 2.59 1.67 1.59 1.40 -
P/RPS 8.43 8.07 10.19 8.48 5.70 5.64 5.62 6.98%
P/EPS 16.72 16.40 20.52 17.73 11.55 14.08 11.23 6.85%
EY 5.98 6.10 4.87 5.64 8.66 7.10 8.91 -6.42%
DY 6.04 5.16 4.80 9.50 6.34 6.29 7.86 -4.29%
P/NAPS 6.79 7.21 8.58 4.18 2.83 2.65 2.59 17.40%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 22/11/19 23/11/18 23/11/17 25/11/16 20/11/15 24/11/14 -
Price 2.59 2.80 2.90 3.14 1.80 1.77 1.41 -
P/RPS 8.24 8.04 9.56 10.28 6.14 6.27 5.66 6.45%
P/EPS 16.34 16.34 19.26 21.50 12.45 15.67 11.31 6.31%
EY 6.12 6.12 5.19 4.65 8.03 6.38 8.85 -5.95%
DY 6.18 5.18 5.12 7.83 5.88 5.65 7.80 -3.80%
P/NAPS 6.64 7.18 8.06 5.06 3.05 2.95 2.61 16.82%

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