[UCHITEC] YoY TTM Result on 31-Mar-2021 [#1]

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
TTM Result
Revenue	247,303	223,811	176,843	159,310	157,140	143,781	135,399	10.55%
YoY %	10.50%	26.56%	11.01%	1.38%	9.29%	6.19%	-	-
Horiz. %	182.65%	165.30%	130.61%	117.66%	116.06%	106.19%	100.00%	-
PBT	162,882	146,937	98,865	88,483	79,174	74,475	71,950	14.57%
YoY %	10.85%	48.62%	11.73%	11.76%	6.31%	3.51%	-	-
Horiz. %	226.38%	204.22%	137.41%	122.98%	110.04%	103.51%	100.00%	-
Tax	-33,402	-11,050	-829	-513	-3,131	-3,317	-1,910	61.04%
YoY %	-202.28%	-1,232.93%	-61.60%	83.62%	5.61%	-73.66%	-	-
Horiz. %	1,748.80%	578.53%	43.40%	26.86%	163.93%	173.66%	100.00%	-
NP	129,480	135,887	98,036	87,970	76,043	71,158	70,040	10.77%
YoY %	-4.71%	38.61%	11.44%	15.68%	6.87%	1.60%	-	-
Horiz. %	184.87%	194.01%	139.97%	125.60%	108.57%	101.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	129,480	135,887	98,036	87,970	76,043	71,158	70,040	10.77%
YoY %	-4.71%	38.61%	11.44%	15.68%	6.87%	1.60%	-	-
Horiz. %	184.87%	194.01%	139.97%	125.60%	108.57%	101.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.51%	7.52%	0.84%	0.58%	3.95%	4.45%	2.65%	-
YoY %	172.74%	795.24%	44.83%	-85.32%	-11.24%	67.92%	-	-
Horiz. %	773.96%	283.77%	31.70%	21.89%	149.06%	167.92%	100.00%	-
Total Cost	117,823	87,924	78,807	71,340	81,097	72,623	65,359	10.31%
YoY %	34.01%	11.57%	10.47%	-12.03%	11.67%	11.11%	-	-
Horiz. %	180.27%	134.52%	120.58%	109.15%	124.08%	111.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	211,526	259,900	221,881	203,255	179,644	166,017	250,490	-2.77%
YoY %	-18.61%	17.13%	9.16%	13.14%	8.21%	-33.72%	-	-
Horiz. %	84.44%	103.76%	88.58%	81.14%	71.72%	66.28%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	134,562	113,273	90,319	76,360	71,794	62,639	109,385	3.50%
YoY %	18.79%	25.41%	18.28%	6.36%	14.62%	-42.74%	-	-
Horiz. %	123.02%	103.55%	82.57%	69.81%	65.63%	57.26%	100.00%	-
Div Payout %	103.92%	83.36%	92.13%	86.80%	94.41%	88.03%	156.18%	-
YoY %	24.66%	-9.52%	6.14%	-8.06%	7.25%	-43.64%	-	-
Horiz. %	66.54%	53.37%	58.99%	55.58%	60.45%	56.36%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	211,526	259,900	221,881	203,255	179,644	166,017	250,490	-2.77%
YoY %	-18.61%	17.13%	9.16%	13.14%	8.21%	-33.72%	-	-
Horiz. %	84.44%	103.76%	88.58%	81.14%	71.72%	66.28%	100.00%	-
NOSH	461,988	458,065	454,892	454,240	451,182	450,773	449,484	0.45%
YoY %	0.86%	0.70%	0.14%	0.68%	0.09%	0.29%	-	-
Horiz. %	102.78%	101.91%	101.20%	101.06%	100.38%	100.29%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	52.36%	60.72%	55.44%	55.22%	48.39%	49.49%	51.73%	-
YoY %	-13.77%	9.52%	0.40%	14.11%	-2.22%	-4.33%	-	-
Horiz. %	101.22%	117.38%	107.17%	106.75%	93.54%	95.67%	100.00%	-
ROE	61.21%	52.28%	44.18%	43.28%	42.33%	42.86%	27.96%	-
YoY %	17.08%	18.33%	2.08%	2.24%	-1.24%	53.29%	-	-
Horiz. %	218.92%	186.98%	158.01%	154.79%	151.39%	153.29%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	53.78	49.09	39.05	35.27	34.99	32.04	30.27	10.04%
YoY %	9.55%	25.71%	10.72%	0.80%	9.21%	5.85%	-	-
Horiz. %	177.67%	162.17%	129.01%	116.52%	115.59%	105.85%	100.00%	-
EPS	28.16	29.80	21.65	19.48	16.93	15.86	15.66	10.26%
YoY %	-5.50%	37.64%	11.14%	15.06%	6.75%	1.28%	-	-
Horiz. %	179.82%	190.29%	138.25%	124.39%	108.11%	101.28%	100.00%	-
DPS	29.50	25.00	20.00	17.00	16.00	14.00	24.45	3.17%
YoY %	18.00%	25.00%	17.65%	6.25%	14.29%	-42.74%	-	-
Horiz. %	120.65%	102.25%	81.80%	69.53%	65.44%	57.26%	100.00%	-
NAPS	0.46	0.57	0.49	0.45	0.40	0.37	0.56	-3.22%
YoY %	-19.30%	16.33%	8.89%	12.50%	8.11%	-33.93%	-	-
Horiz. %	82.14%	101.79%	87.50%	80.36%	71.43%	66.07%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 454,240
RPS	53.40	48.33	38.18	34.40	33.93	31.05	29.24	10.54%
YoY %	10.49%	26.58%	10.99%	1.39%	9.28%	6.19%	-	-
Horiz. %	182.63%	165.29%	130.57%	117.65%	116.04%	106.19%	100.00%	-
EPS	27.96	29.34	21.17	18.99	16.42	15.36	15.12	10.77%
YoY %	-4.70%	38.59%	11.48%	15.65%	6.90%	1.59%	-	-
Horiz. %	184.92%	194.05%	140.01%	125.60%	108.60%	101.59%	100.00%	-
DPS	29.06	24.46	19.50	16.49	15.50	13.53	23.62	3.51%
YoY %	18.81%	25.44%	18.25%	6.39%	14.56%	-42.72%	-	-
Horiz. %	123.03%	103.56%	82.56%	69.81%	65.62%	57.28%	100.00%	-
NAPS	0.4567	0.5612	0.4791	0.4389	0.3879	0.3585	0.5409	-2.77%
YoY %	-18.62%	17.14%	9.16%	13.15%	8.20%	-33.72%	-	-
Horiz. %	84.43%	103.75%	88.57%	81.14%	71.71%	66.28%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	3.91	3.24	3.02	3.13	1.92	2.67	2.67	-
P/RPS	7.27	6.60	7.73	8.87	5.49	8.33	8.82	-3.16%
YoY %	10.15%	-14.62%	-12.85%	61.57%	-34.09%	-5.56%	-	-
Horiz. %	82.43%	74.83%	87.64%	100.57%	62.24%	94.44%	100.00%	-
P/EPS	13.89	10.87	13.95	16.07	11.34	16.84	17.05	-3.35%
YoY %	27.78%	-22.08%	-13.19%	41.71%	-32.66%	-1.23%	-	-
Horiz. %	81.47%	63.75%	81.82%	94.25%	66.51%	98.77%	100.00%	-
EY	7.20	9.20	7.17	6.22	8.82	5.94	5.86	3.48%
YoY %	-21.74%	28.31%	15.27%	-29.48%	48.48%	1.37%	-	-
Horiz. %	122.87%	157.00%	122.35%	106.14%	150.51%	101.37%	100.00%	-
DY	7.54	7.72	6.62	5.43	8.33	5.24	9.16	-3.18%
YoY %	-2.33%	16.62%	21.92%	-34.81%	58.97%	-42.79%	-	-
Horiz. %	82.31%	84.28%	72.27%	59.28%	90.94%	57.21%	100.00%	-
P/NAPS	8.50	5.68	6.16	6.96	4.80	7.22	4.77	10.09%
YoY %	49.65%	-7.79%	-11.49%	45.00%	-33.52%	51.36%	-	-
Horiz. %	178.20%	119.08%	129.14%	145.91%	100.63%	151.36%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	23/05/24	23/05/23	25/05/22	24/05/21	20/05/20	27/05/19	23/05/18	-
Price	4.12	3.32	3.02	3.04	2.58	2.67	2.96	-
P/RPS	7.66	6.76	7.73	8.62	7.37	8.33	9.78	-3.98%
YoY %	13.31%	-12.55%	-10.32%	16.96%	-11.52%	-14.83%	-	-
Horiz. %	78.32%	69.12%	79.04%	88.14%	75.36%	85.17%	100.00%	-
P/EPS	14.63	11.14	13.95	15.61	15.24	16.84	18.90	-4.17%
YoY %	31.33%	-20.14%	-10.63%	2.43%	-9.50%	-10.90%	-	-
Horiz. %	77.41%	58.94%	73.81%	82.59%	80.63%	89.10%	100.00%	-
EY	6.83	8.98	7.17	6.41	6.56	5.94	5.29	4.34%
YoY %	-23.94%	25.24%	11.86%	-2.29%	10.44%	12.29%	-	-
Horiz. %	129.11%	169.75%	135.54%	121.17%	124.01%	112.29%	100.00%	-
DY	7.16	7.53	6.62	5.59	6.20	5.24	8.26	-2.35%
YoY %	-4.91%	13.75%	18.43%	-9.84%	18.32%	-36.56%	-	-
Horiz. %	86.68%	91.16%	80.15%	67.68%	75.06%	63.44%	100.00%	-
P/NAPS	8.96	5.82	6.16	6.76	6.45	7.22	5.29	9.17%
YoY %	53.95%	-5.52%	-8.88%	4.81%	-10.66%	36.48%	-	-
Horiz. %	169.38%	110.02%	116.45%	127.79%	121.93%	136.48%	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