[UCHITEC] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 7.22%
YoY- 11.44%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 247,303 223,811 176,843 159,310 157,140 143,781 135,399 10.55%
PBT 162,882 146,937 98,865 88,483 79,174 74,475 71,950 14.57%
Tax -33,402 -11,050 -829 -513 -3,131 -3,317 -1,910 61.04%
NP 129,480 135,887 98,036 87,970 76,043 71,158 70,040 10.77%
-
NP to SH 129,480 135,887 98,036 87,970 76,043 71,158 70,040 10.77%
-
Tax Rate 20.51% 7.52% 0.84% 0.58% 3.95% 4.45% 2.65% -
Total Cost 117,823 87,924 78,807 71,340 81,097 72,623 65,359 10.31%
-
Net Worth 211,526 259,900 221,881 203,255 179,644 166,017 250,490 -2.77%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 134,562 113,273 90,319 76,360 71,794 62,639 109,385 3.50%
Div Payout % 103.92% 83.36% 92.13% 86.80% 94.41% 88.03% 156.18% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 211,526 259,900 221,881 203,255 179,644 166,017 250,490 -2.77%
NOSH 461,988 458,065 454,892 454,240 451,182 450,773 449,484 0.45%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 52.36% 60.72% 55.44% 55.22% 48.39% 49.49% 51.73% -
ROE 61.21% 52.28% 44.18% 43.28% 42.33% 42.86% 27.96% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 53.78 49.09 39.05 35.27 34.99 32.04 30.27 10.04%
EPS 28.16 29.80 21.65 19.48 16.93 15.86 15.66 10.26%
DPS 29.50 25.00 20.00 17.00 16.00 14.00 24.45 3.17%
NAPS 0.46 0.57 0.49 0.45 0.40 0.37 0.56 -3.22%
Adjusted Per Share Value based on latest NOSH - 454,892
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 53.40 48.33 38.18 34.40 33.93 31.05 29.24 10.54%
EPS 27.96 29.34 21.17 18.99 16.42 15.36 15.12 10.77%
DPS 29.06 24.46 19.50 16.49 15.50 13.53 23.62 3.51%
NAPS 0.4567 0.5612 0.4791 0.4389 0.3879 0.3585 0.5409 -2.77%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
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%
P/EPS 13.89 10.87 13.95 16.07 11.34 16.84 17.05 -3.35%
EY 7.20 9.20 7.17 6.22 8.82 5.94 5.86 3.48%
DY 7.54 7.72 6.62 5.43 8.33 5.24 9.16 -3.18%
P/NAPS 8.50 5.68 6.16 6.96 4.80 7.22 4.77 10.09%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
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%
P/EPS 14.63 11.14 13.95 15.61 15.24 16.84 18.90 -4.17%
EY 6.83 8.98 7.17 6.41 6.56 5.94 5.29 4.34%
DY 7.16 7.53 6.62 5.59 6.20 5.24 8.26 -2.35%
P/NAPS 8.96 5.82 6.16 6.76 6.45 7.22 5.29 9.17%

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