[UCHITEC] YoY TTM Result on 31-Mar-2019 [#1]

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	176,843	159,310	157,140	143,781	135,399	122,750	117,591	7.03%
YoY %	11.01%	1.38%	9.29%	6.19%	10.30%	4.39%	-	-
Horiz. %	150.39%	135.48%	133.63%	122.27%	115.14%	104.39%	100.00%	-
PBT	98,865	88,483	79,174	74,475	71,950	57,969	53,566	10.74%
YoY %	11.73%	11.76%	6.31%	3.51%	24.12%	8.22%	-	-
Horiz. %	184.57%	165.19%	147.81%	139.03%	134.32%	108.22%	100.00%	-
Tax	-829	-513	-3,131	-3,317	-1,910	-1,630	-1,108	-4.71%
YoY %	-61.60%	83.62%	5.61%	-73.66%	-17.18%	-47.11%	-	-
Horiz. %	74.82%	46.30%	282.58%	299.37%	172.38%	147.11%	100.00%	-
NP	98,036	87,970	76,043	71,158	70,040	56,339	52,458	10.97%
YoY %	11.44%	15.68%	6.87%	1.60%	24.32%	7.40%	-	-
Horiz. %	186.88%	167.70%	144.96%	135.65%	133.52%	107.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	98,036	87,970	76,043	71,158	70,040	56,339	52,458	10.97%
YoY %	11.44%	15.68%	6.87%	1.60%	24.32%	7.40%	-	-
Horiz. %	186.88%	167.70%	144.96%	135.65%	133.52%	107.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.84%	0.58%	3.95%	4.45%	2.65%	2.81%	2.07%	-
YoY %	44.83%	-85.32%	-11.24%	67.92%	-5.69%	35.75%	-	-
Horiz. %	40.58%	28.02%	190.82%	214.98%	128.02%	135.75%	100.00%	-
Total Cost	78,807	71,340	81,097	72,623	65,359	66,411	65,133	3.22%
YoY %	10.47%	-12.03%	11.67%	11.11%	-1.58%	1.96%	-	-
Horiz. %	120.99%	109.53%	124.51%	111.50%	100.35%	101.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	221,881	203,255	179,644	166,017	250,490	266,341	240,384	-1.32%
YoY %	9.16%	13.14%	8.21%	-33.72%	-5.95%	10.80%	-	-
Horiz. %	92.30%	84.55%	74.73%	69.06%	104.20%	110.80%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	90,319	76,360	71,794	62,639	109,385	53,628	41,692	13.74%
YoY %	18.28%	6.36%	14.62%	-42.74%	103.97%	28.63%	-	-
Horiz. %	216.63%	183.15%	172.20%	150.24%	262.36%	128.63%	100.00%	-
Div Payout %	92.13%	86.80%	94.41%	88.03%	156.18%	95.19%	79.48%	-
YoY %	6.14%	-8.06%	7.25%	-43.64%	64.07%	19.77%	-	-
Horiz. %	115.92%	109.21%	118.78%	110.76%	196.50%	119.77%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	221,881	203,255	179,644	166,017	250,490	266,341	240,384	-1.32%
YoY %	9.16%	13.14%	8.21%	-33.72%	-5.95%	10.80%	-	-
Horiz. %	92.30%	84.55%	74.73%	69.06%	104.20%	110.80%	100.00%	-
NOSH	454,892	454,240	451,182	450,773	449,484	443,695	387,716	2.69%
YoY %	0.14%	0.68%	0.09%	0.29%	1.30%	14.44%	-	-
Horiz. %	117.33%	117.16%	116.37%	116.26%	115.93%	114.44%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	55.44%	55.22%	48.39%	49.49%	51.73%	45.90%	44.61%	-
YoY %	0.40%	14.11%	-2.22%	-4.33%	12.70%	2.89%	-	-
Horiz. %	124.28%	123.78%	108.47%	110.94%	115.96%	102.89%	100.00%	-
ROE	44.18%	43.28%	42.33%	42.86%	27.96%	21.15%	21.82%	-
YoY %	2.08%	2.24%	-1.24%	53.29%	32.20%	-3.07%	-	-
Horiz. %	202.47%	198.35%	194.00%	196.43%	128.14%	96.93%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	39.05	35.27	34.99	32.04	30.27	28.11	30.33	4.29%
YoY %	10.72%	0.80%	9.21%	5.85%	7.68%	-7.32%	-	-
Horiz. %	128.75%	116.29%	115.36%	105.64%	99.80%	92.68%	100.00%	-
EPS	21.65	19.48	16.93	15.86	15.66	12.90	13.53	8.14%
YoY %	11.14%	15.06%	6.75%	1.28%	21.40%	-4.66%	-	-
Horiz. %	160.01%	143.98%	125.13%	117.22%	115.74%	95.34%	100.00%	-
DPS	20.00	17.00	16.00	14.00	24.45	12.28	10.75	10.89%
YoY %	17.65%	6.25%	14.29%	-42.74%	99.10%	14.23%	-	-
Horiz. %	186.05%	158.14%	148.84%	130.23%	227.44%	114.23%	100.00%	-
NAPS	0.49	0.45	0.40	0.37	0.56	0.61	0.62	-3.84%
YoY %	8.89%	12.50%	8.11%	-33.93%	-8.20%	-1.61%	-	-
Horiz. %	79.03%	72.58%	64.52%	59.68%	90.32%	98.39%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 450,773
RPS	38.18	34.40	33.93	31.05	29.24	26.50	25.39	7.03%
YoY %	10.99%	1.39%	9.28%	6.19%	10.34%	4.37%	-	-
Horiz. %	150.37%	135.49%	133.64%	122.29%	115.16%	104.37%	100.00%	-
EPS	21.17	18.99	16.42	15.36	15.12	12.17	11.33	10.97%
YoY %	11.48%	15.65%	6.90%	1.59%	24.24%	7.41%	-	-
Horiz. %	186.85%	167.61%	144.92%	135.57%	133.45%	107.41%	100.00%	-
DPS	19.50	16.49	15.50	13.53	23.62	11.58	9.00	13.74%
YoY %	18.25%	6.39%	14.56%	-42.72%	103.97%	28.67%	-	-
Horiz. %	216.67%	183.22%	172.22%	150.33%	262.44%	128.67%	100.00%	-
NAPS	0.4791	0.4389	0.3879	0.3585	0.5409	0.5751	0.5191	-1.32%
YoY %	9.16%	13.15%	8.20%	-33.72%	-5.95%	10.79%	-	-
Horiz. %	92.29%	84.55%	74.73%	69.06%	104.20%	110.79%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	3.02	3.13	1.92	2.67	2.67	1.79	1.67	-
P/RPS	7.73	8.87	5.49	8.33	8.82	6.37	5.51	5.80%
YoY %	-12.85%	61.57%	-34.09%	-5.56%	38.46%	15.61%	-	-
Horiz. %	140.29%	160.98%	99.64%	151.18%	160.07%	115.61%	100.00%	-
P/EPS	13.95	16.07	11.34	16.84	17.05	13.87	12.34	2.06%
YoY %	-13.19%	41.71%	-32.66%	-1.23%	22.93%	12.40%	-	-
Horiz. %	113.05%	130.23%	91.90%	136.47%	138.17%	112.40%	100.00%	-
EY	7.17	6.22	8.82	5.94	5.86	7.21	8.10	-2.01%
YoY %	15.27%	-29.48%	48.48%	1.37%	-18.72%	-10.99%	-	-
Horiz. %	88.52%	76.79%	108.89%	73.33%	72.35%	89.01%	100.00%	-
DY	6.62	5.43	8.33	5.24	9.16	6.86	6.44	0.46%
YoY %	21.92%	-34.81%	58.97%	-42.79%	33.53%	6.52%	-	-
Horiz. %	102.80%	84.32%	129.35%	81.37%	142.24%	106.52%	100.00%	-
P/NAPS	6.16	6.96	4.80	7.22	4.77	2.93	2.69	14.80%
YoY %	-11.49%	45.00%	-33.52%	51.36%	62.80%	8.92%	-	-
Horiz. %	229.00%	258.74%	178.44%	268.40%	177.32%	108.92%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	25/05/22	24/05/21	20/05/20	27/05/19	23/05/18	22/05/17	17/05/16	-
Price	3.02	3.04	2.58	2.67	2.96	1.88	1.70	-
P/RPS	7.73	8.62	7.37	8.33	9.78	6.69	5.61	5.48%
YoY %	-10.32%	16.96%	-11.52%	-14.83%	46.19%	19.25%	-	-
Horiz. %	137.79%	153.65%	131.37%	148.48%	174.33%	119.25%	100.00%	-
P/EPS	13.95	15.61	15.24	16.84	18.90	14.57	12.56	1.76%
YoY %	-10.63%	2.43%	-9.50%	-10.90%	29.72%	16.00%	-	-
Horiz. %	111.07%	124.28%	121.34%	134.08%	150.48%	116.00%	100.00%	-
EY	7.17	6.41	6.56	5.94	5.29	6.86	7.96	-1.72%
YoY %	11.86%	-2.29%	10.44%	12.29%	-22.89%	-13.82%	-	-
Horiz. %	90.08%	80.53%	82.41%	74.62%	66.46%	86.18%	100.00%	-
DY	6.62	5.59	6.20	5.24	8.26	6.53	6.33	0.74%
YoY %	18.43%	-9.84%	18.32%	-36.56%	26.49%	3.16%	-	-
Horiz. %	104.58%	88.31%	97.95%	82.78%	130.49%	103.16%	100.00%	-
P/NAPS	6.16	6.76	6.45	7.22	5.29	3.08	2.74	14.44%
YoY %	-8.88%	4.81%	-10.66%	36.48%	71.75%	12.41%	-	-
Horiz. %	224.82%	246.72%	235.40%	263.50%	193.07%	112.41%	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