[UCHITEC] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 6.99%
YoY- -2.12%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 156,306 148,558 140,344 139,967 134,606 129,292 125,088 15.99%
PBT 78,058 68,898 65,444 72,542 68,836 61,516 57,712 22.27%
Tax -3,074 -2,480 -1,708 -3,533 -4,334 -3,974 -2,572 12.60%
NP 74,984 66,418 63,736 69,009 64,501 57,542 55,140 22.72%
-
NP to SH 74,984 66,418 63,736 69,009 64,501 57,542 55,140 22.72%
-
Tax Rate 3.94% 3.60% 2.61% 4.87% 6.30% 6.46% 4.46% -
Total Cost 81,322 82,140 76,608 70,958 70,105 71,750 69,948 10.55%
-
Net Worth 175,003 152,554 166,017 152,143 161,055 263,982 250,490 -21.24%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 44,872 - - 62,647 41,755 - - -
Div Payout % 59.84% - - 90.78% 64.74% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 175,003 152,554 166,017 152,143 161,055 263,982 250,490 -21.24%
NOSH 450,912 450,773 450,773 450,640 450,550 449,698 449,484 0.21%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 47.97% 44.71% 45.41% 49.30% 47.92% 44.51% 44.08% -
ROE 42.85% 43.54% 38.39% 45.36% 40.05% 21.80% 22.01% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 34.83 33.11 31.28 31.28 30.09 28.90 27.96 15.75%
EPS 16.71 14.80 14.20 15.41 14.41 12.86 12.32 22.50%
DPS 10.00 0.00 0.00 14.00 9.33 0.00 0.00 -
NAPS 0.39 0.34 0.37 0.34 0.36 0.59 0.56 -21.41%
Adjusted Per Share Value based on latest NOSH - 450,640
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 33.83 32.15 30.37 30.29 29.13 27.98 27.07 16.00%
EPS 16.23 14.37 13.79 14.94 13.96 12.45 11.93 22.75%
DPS 9.71 0.00 0.00 13.56 9.04 0.00 0.00 -
NAPS 0.3787 0.3302 0.3593 0.3293 0.3486 0.5713 0.5421 -21.25%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.81 2.88 2.67 2.54 3.09 2.73 2.67 -
P/RPS 8.07 8.70 8.54 8.12 10.27 9.45 9.55 -10.60%
P/EPS 16.82 19.46 18.80 16.47 21.43 21.23 21.66 -15.50%
EY 5.95 5.14 5.32 6.07 4.67 4.71 4.62 18.35%
DY 3.56 0.00 0.00 5.51 3.02 0.00 0.00 -
P/NAPS 7.21 8.47 7.22 7.47 8.58 4.63 4.77 31.67%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 26/08/19 27/05/19 26/02/19 23/11/18 21/08/18 23/05/18 -
Price 2.80 2.78 2.67 2.82 2.90 3.32 2.96 -
P/RPS 8.04 8.40 8.54 9.02 9.64 11.49 10.58 -16.71%
P/EPS 16.76 18.78 18.80 18.29 20.11 25.82 24.01 -21.29%
EY 5.97 5.32 5.32 5.47 4.97 3.87 4.16 27.20%
DY 3.57 0.00 0.00 4.96 3.22 0.00 0.00 -
P/NAPS 7.18 8.18 7.22 8.29 8.06 5.63 5.29 22.56%

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