[UCHITEC] QoQ Annualized Quarter 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- 4.14%
YoY- 32.25%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 210,150 191,764 168,509 167,968 163,136 158,428 155,256 22.43%
PBT 122,170 108,076 92,170 91,536 87,846 81,296 84,649 27.79%
Tax -2,850 -988 -734 -734 -652 -608 -822 129.59%
NP 119,320 107,088 91,436 90,801 87,194 80,688 83,827 26.61%
-
NP to SH 119,320 107,088 91,436 90,801 87,194 80,688 83,827 26.61%
-
Tax Rate 2.33% 0.91% 0.80% 0.80% 0.74% 0.75% 0.97% -
Total Cost 90,830 84,676 77,073 77,166 75,942 77,740 71,429 17.42%
-
Net Worth 203,784 221,881 189,650 207,760 185,220 203,255 179,682 8.77%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 90,309 54,198 - - 76,365 -
Div Payout % - - 98.77% 59.69% - - 91.10% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 203,784 221,881 189,650 207,760 185,220 203,255 179,682 8.77%
NOSH 455,038 454,892 454,892 454,756 45,446 454,240 451,426 0.53%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 56.78% 55.84% 54.26% 54.06% 53.45% 50.93% 53.99% -
ROE 58.55% 48.26% 48.21% 43.70% 47.08% 39.70% 46.65% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 46.41 42.35 37.32 37.19 36.11 35.08 34.56 21.78%
EPS 26.34 23.64 20.21 20.08 19.30 17.88 18.66 25.91%
DPS 0.00 0.00 20.00 12.00 0.00 0.00 17.00 -
NAPS 0.45 0.49 0.42 0.46 0.41 0.45 0.40 8.19%
Adjusted Per Share Value based on latest NOSH - 454,756
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 45.38 41.41 36.39 36.27 35.23 34.21 33.52 22.44%
EPS 25.76 23.12 19.74 19.61 18.83 17.42 18.10 26.60%
DPS 0.00 0.00 19.50 11.70 0.00 0.00 16.49 -
NAPS 0.44 0.4791 0.4095 0.4486 0.3999 0.4389 0.388 8.77%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.98 3.02 3.14 3.13 3.05 3.13 2.60 -
P/RPS 6.42 7.13 8.41 8.42 8.45 8.92 7.52 -10.03%
P/EPS 11.31 12.77 15.51 15.57 15.80 17.52 13.93 -13.00%
EY 8.84 7.83 6.45 6.42 6.33 5.71 7.18 14.91%
DY 0.00 0.00 6.37 3.83 0.00 0.00 6.54 -
P/NAPS 6.62 6.16 7.48 6.80 7.44 6.96 6.50 1.23%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 25/05/22 23/02/22 25/11/21 25/08/21 24/05/21 24/02/21 -
Price 3.10 3.02 3.07 3.12 3.16 3.04 3.07 -
P/RPS 6.68 7.13 8.23 8.39 8.75 8.67 8.88 -17.32%
P/EPS 11.77 12.77 15.16 15.52 16.37 17.02 16.45 -20.05%
EY 8.50 7.83 6.60 6.44 6.11 5.88 6.08 25.10%
DY 0.00 0.00 6.51 3.85 0.00 0.00 5.54 -
P/NAPS 6.89 6.16 7.31 6.78 7.71 6.76 7.67 -6.91%

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