[UCHITEC] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 0.13%
YoY- 6.87%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 223,811 176,843 159,310 157,140 143,781 135,399 122,750 10.52%
PBT 146,937 98,865 88,483 79,174 74,475 71,950 57,969 16.75%
Tax -11,050 -829 -513 -3,131 -3,317 -1,910 -1,630 37.55%
NP 135,887 98,036 87,970 76,043 71,158 70,040 56,339 15.79%
-
NP to SH 135,887 98,036 87,970 76,043 71,158 70,040 56,339 15.79%
-
Tax Rate 7.52% 0.84% 0.58% 3.95% 4.45% 2.65% 2.81% -
Total Cost 87,924 78,807 71,340 81,097 72,623 65,359 66,411 4.78%
-
Net Worth 259,900 221,881 203,255 179,644 166,017 250,490 266,341 -0.40%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 113,273 90,319 76,360 71,794 62,639 109,385 53,628 13.26%
Div Payout % 83.36% 92.13% 86.80% 94.41% 88.03% 156.18% 95.19% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 259,900 221,881 203,255 179,644 166,017 250,490 266,341 -0.40%
NOSH 458,065 454,892 454,240 451,182 450,773 449,484 443,695 0.53%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 60.72% 55.44% 55.22% 48.39% 49.49% 51.73% 45.90% -
ROE 52.28% 44.18% 43.28% 42.33% 42.86% 27.96% 21.15% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 49.09 39.05 35.27 34.99 32.04 30.27 28.11 9.73%
EPS 29.80 21.65 19.48 16.93 15.86 15.66 12.90 14.96%
DPS 25.00 20.00 17.00 16.00 14.00 24.45 12.28 12.57%
NAPS 0.57 0.49 0.45 0.40 0.37 0.56 0.61 -1.12%
Adjusted Per Share Value based on latest NOSH - 451,182
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 48.33 38.18 34.40 33.93 31.05 29.24 26.50 10.52%
EPS 29.34 21.17 18.99 16.42 15.36 15.12 12.17 15.78%
DPS 24.46 19.50 16.49 15.50 13.53 23.62 11.58 13.26%
NAPS 0.5612 0.4791 0.4389 0.3879 0.3585 0.5409 0.5751 -0.40%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.24 3.02 3.13 1.92 2.67 2.67 1.79 -
P/RPS 6.60 7.73 8.87 5.49 8.33 8.82 6.37 0.59%
P/EPS 10.87 13.95 16.07 11.34 16.84 17.05 13.87 -3.97%
EY 9.20 7.17 6.22 8.82 5.94 5.86 7.21 4.14%
DY 7.72 6.62 5.43 8.33 5.24 9.16 6.86 1.98%
P/NAPS 5.68 6.16 6.96 4.80 7.22 4.77 2.93 11.65%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 25/05/22 24/05/21 20/05/20 27/05/19 23/05/18 22/05/17 -
Price 3.32 3.02 3.04 2.58 2.67 2.96 1.88 -
P/RPS 6.76 7.73 8.62 7.37 8.33 9.78 6.69 0.17%
P/EPS 11.14 13.95 15.61 15.24 16.84 18.90 14.57 -4.37%
EY 8.98 7.17 6.41 6.56 5.94 5.29 6.86 4.58%
DY 7.53 6.62 5.59 6.20 5.24 8.26 6.53 2.40%
P/NAPS 5.82 6.16 6.76 6.45 7.22 5.29 3.08 11.18%

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