[UCHITEC] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 0.79%
YoY- 41.04%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 241,115 232,696 202,288 179,540 141,135 156,242 135,663 10.04%
PBT 157,369 158,900 118,050 101,011 72,791 79,459 71,124 14.13%
Tax -29,210 -26,625 -2,542 -579 -1,585 -2,588 -3,753 40.73%
NP 128,159 132,275 115,508 100,432 71,206 76,871 67,371 11.30%
-
NP to SH 128,159 132,275 115,508 100,432 71,206 76,871 67,371 11.30%
-
Tax Rate 18.56% 16.76% 2.15% 0.57% 2.18% 3.26% 5.28% -
Total Cost 112,956 100,421 86,780 79,108 69,929 79,371 68,292 8.74%
-
Net Worth 207,058 200,658 235,498 207,760 175,166 175,003 161,055 4.27%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 123,732 136,458 104,016 83,323 71,825 64,978 66,381 10.92%
Div Payout % 96.55% 103.16% 90.05% 82.97% 100.87% 84.53% 98.53% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 207,058 200,658 235,498 207,760 175,166 175,003 161,055 4.27%
NOSH 460,130 458,618 455,123 454,756 451,282 450,912 450,550 0.35%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 53.15% 56.84% 57.10% 55.94% 50.45% 49.20% 49.66% -
ROE 61.90% 65.92% 49.05% 48.34% 40.65% 43.93% 41.83% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 52.40 51.03 44.67 39.75 31.42 34.82 30.32 9.53%
EPS 27.85 29.01 25.51 22.24 15.85 17.13 15.06 10.77%
DPS 27.00 30.00 23.00 18.50 16.00 14.50 14.84 10.47%
NAPS 0.45 0.44 0.52 0.46 0.39 0.39 0.36 3.78%
Adjusted Per Share Value based on latest NOSH - 454,756
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 52.05 50.23 43.66 38.75 30.46 33.73 29.28 10.05%
EPS 27.66 28.55 24.93 21.68 15.37 16.59 14.54 11.30%
DPS 26.71 29.45 22.45 17.99 15.50 14.03 14.33 10.92%
NAPS 0.4469 0.4331 0.5083 0.4485 0.3781 0.3778 0.3476 4.27%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 3.75 3.46 3.25 3.13 2.65 2.81 3.09 -
P/RPS 7.16 6.78 7.28 7.87 8.43 8.07 10.19 -5.70%
P/EPS 13.46 11.93 12.74 14.08 16.72 16.40 20.52 -6.78%
EY 7.43 8.38 7.85 7.10 5.98 6.10 4.87 7.28%
DY 7.20 8.67 7.08 5.91 6.04 5.16 4.80 6.98%
P/NAPS 8.33 7.86 6.25 6.80 6.79 7.21 8.58 -0.49%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 24/11/23 25/11/22 25/11/21 25/11/20 22/11/19 23/11/18 -
Price 3.86 3.47 3.30 3.12 2.59 2.80 2.90 -
P/RPS 7.37 6.80 7.39 7.85 8.24 8.04 9.56 -4.23%
P/EPS 13.86 11.96 12.94 14.03 16.34 16.34 19.26 -5.33%
EY 7.22 8.36 7.73 7.13 6.12 6.12 5.19 5.65%
DY 6.99 8.65 6.97 5.93 6.18 5.18 5.12 5.32%
P/NAPS 8.58 7.89 6.35 6.78 6.64 7.18 8.06 1.04%

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