[UCHITEC] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -1.94%
YoY- 5.52%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 179,540 141,135 156,242 135,663 133,540 119,634 106,640 9.06%
PBT 101,011 72,791 79,459 71,124 65,465 60,240 43,855 14.90%
Tax -579 -1,585 -2,588 -3,753 -1,616 -1,234 -1,171 -11.06%
NP 100,432 71,206 76,871 67,371 63,849 59,006 42,684 15.31%
-
NP to SH 100,432 71,206 76,871 67,371 63,849 59,006 42,684 15.31%
-
Tax Rate 0.57% 2.18% 3.26% 5.28% 2.47% 2.05% 2.67% -
Total Cost 79,108 69,929 79,371 68,292 69,691 60,628 63,956 3.60%
-
Net Worth 207,760 175,166 175,003 161,055 271,052 240,787 226,795 -1.44%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 83,323 71,825 64,978 66,381 107,543 43,198 37,427 14.25%
Div Payout % 82.97% 100.87% 84.53% 98.53% 168.43% 73.21% 87.69% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 207,760 175,166 175,003 161,055 271,052 240,787 226,795 -1.44%
NOSH 454,756 451,282 450,912 450,550 445,103 443,695 377,993 3.12%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 55.94% 50.45% 49.20% 49.66% 47.81% 49.32% 40.03% -
ROE 48.34% 40.65% 43.93% 41.83% 23.56% 24.51% 18.82% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 39.75 31.42 34.82 30.32 30.55 29.31 28.21 5.87%
EPS 22.24 15.85 17.13 15.06 14.60 14.46 11.29 11.95%
DPS 18.50 16.00 14.50 14.84 24.60 10.58 10.00 10.78%
NAPS 0.46 0.39 0.39 0.36 0.62 0.59 0.60 -4.32%
Adjusted Per Share Value based on latest NOSH - 450,550
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 38.75 30.46 33.73 29.28 28.82 25.82 23.02 9.05%
EPS 21.68 15.37 16.59 14.54 13.78 12.74 9.21 15.32%
DPS 17.99 15.50 14.03 14.33 23.21 9.32 8.08 14.25%
NAPS 0.4485 0.3781 0.3778 0.3476 0.5851 0.5197 0.4895 -1.44%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.13 2.65 2.81 3.09 2.59 1.67 1.59 -
P/RPS 7.87 8.43 8.07 10.19 8.48 5.70 5.64 5.70%
P/EPS 14.08 16.72 16.40 20.52 17.73 11.55 14.08 0.00%
EY 7.10 5.98 6.10 4.87 5.64 8.66 7.10 0.00%
DY 5.91 6.04 5.16 4.80 9.50 6.34 6.29 -1.03%
P/NAPS 6.80 6.79 7.21 8.58 4.18 2.83 2.65 16.98%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 25/11/20 22/11/19 23/11/18 23/11/17 25/11/16 20/11/15 -
Price 3.12 2.59 2.80 2.90 3.14 1.80 1.77 -
P/RPS 7.85 8.24 8.04 9.56 10.28 6.14 6.27 3.81%
P/EPS 14.03 16.34 16.34 19.26 21.50 12.45 15.67 -1.82%
EY 7.13 6.12 6.12 5.19 4.65 8.03 6.38 1.86%
DY 5.93 6.18 5.18 5.12 7.83 5.88 5.65 0.80%
P/NAPS 6.78 6.64 7.18 8.06 5.06 3.05 2.95 14.86%

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