[UCHITEC] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 3.0%
YoY- 35.35%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 230,488 229,728 214,320 213,006 210,150 191,764 168,509 23.29%
PBT 166,420 184,056 127,942 126,042 122,170 108,076 92,170 48.43%
Tax -34,074 -32,856 -3,083 -3,145 -2,850 -988 -734 1200.78%
NP 132,346 151,200 124,859 122,897 119,320 107,088 91,436 28.04%
-
NP to SH 132,346 151,200 124,859 122,897 119,320 107,088 91,436 28.04%
-
Tax Rate 20.47% 17.85% 2.41% 2.50% 2.33% 0.91% 0.80% -
Total Cost 98,142 78,528 89,461 90,109 90,830 84,676 77,073 17.53%
-
Net Worth 205,240 259,900 217,578 235,498 203,784 221,881 189,650 5.42%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 72,974 - 113,322 72,461 - - 90,309 -13.27%
Div Payout % 55.14% - 90.76% 58.96% - - 98.77% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 205,240 259,900 217,578 235,498 203,784 221,881 189,650 5.42%
NOSH 458,250 458,065 457,702 455,123 455,038 454,892 454,892 0.49%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 57.42% 65.82% 58.26% 57.70% 56.78% 55.84% 54.26% -
ROE 64.48% 58.18% 57.39% 52.19% 58.55% 48.26% 48.21% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 50.54 50.38 47.28 47.03 46.41 42.35 37.32 22.47%
EPS 29.02 33.16 27.54 27.13 26.34 23.64 20.21 27.36%
DPS 16.00 0.00 25.00 16.00 0.00 0.00 20.00 -13.85%
NAPS 0.45 0.57 0.48 0.52 0.45 0.49 0.42 4.72%
Adjusted Per Share Value based on latest NOSH - 455,123
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 49.88 49.72 46.38 46.10 45.48 41.50 36.47 23.28%
EPS 28.64 32.72 27.02 26.60 25.82 23.18 19.79 28.03%
DPS 15.79 0.00 24.53 15.68 0.00 0.00 19.55 -13.30%
NAPS 0.4442 0.5625 0.4709 0.5097 0.441 0.4802 0.4104 5.43%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.45 3.24 3.27 3.25 2.98 3.02 3.14 -
P/RPS 6.83 6.43 6.92 6.91 6.42 7.13 8.41 -12.98%
P/EPS 11.89 9.77 11.87 11.98 11.31 12.77 15.51 -16.27%
EY 8.41 10.23 8.42 8.35 8.84 7.83 6.45 19.40%
DY 4.64 0.00 7.65 4.92 0.00 0.00 6.37 -19.09%
P/NAPS 7.67 5.68 6.81 6.25 6.62 6.16 7.48 1.69%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 23/05/23 28/02/23 25/11/22 25/08/22 25/05/22 23/02/22 -
Price 3.56 3.32 3.24 3.30 3.10 3.02 3.07 -
P/RPS 7.04 6.59 6.85 7.02 6.68 7.13 8.23 -9.91%
P/EPS 12.27 10.01 11.76 12.16 11.77 12.77 15.16 -13.18%
EY 8.15 9.99 8.50 8.22 8.50 7.83 6.60 15.14%
DY 4.49 0.00 7.72 4.85 0.00 0.00 6.51 -21.99%
P/NAPS 7.91 5.82 6.75 6.35 6.89 6.16 7.31 5.41%

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