[UCHITEC] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 22.09%
YoY- 10.37%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 167,968 163,136 158,428 155,256 135,589 122,548 142,212 11.72%
PBT 91,536 87,846 81,296 84,649 69,720 56,944 65,960 24.39%
Tax -734 -652 -608 -822 -1,058 -1,384 -1,844 -45.85%
NP 90,801 87,194 80,688 83,827 68,661 55,560 64,116 26.08%
-
NP to SH 90,801 87,194 80,688 83,827 68,661 55,560 64,116 26.08%
-
Tax Rate 0.80% 0.74% 0.75% 0.97% 1.52% 2.43% 2.80% -
Total Cost 77,166 75,942 77,740 71,429 66,928 66,988 78,096 -0.79%
-
Net Worth 207,760 185,220 203,255 179,682 175,166 152,699 179,644 10.16%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 54,198 - - 76,365 44,914 - - -
Div Payout % 59.69% - - 91.10% 65.41% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 207,760 185,220 203,255 179,682 175,166 152,699 179,644 10.16%
NOSH 454,756 45,446 454,240 451,426 451,282 451,182 451,182 0.52%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 54.06% 53.45% 50.93% 53.99% 50.64% 45.34% 45.08% -
ROE 43.70% 47.08% 39.70% 46.65% 39.20% 36.39% 35.69% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 37.19 36.11 35.08 34.56 30.19 27.29 31.67 11.29%
EPS 20.08 19.30 17.88 18.66 15.29 12.38 14.28 25.48%
DPS 12.00 0.00 0.00 17.00 10.00 0.00 0.00 -
NAPS 0.46 0.41 0.45 0.40 0.39 0.34 0.40 9.75%
Adjusted Per Share Value based on latest NOSH - 451,426
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.27 35.23 34.21 33.52 29.28 26.46 30.71 11.72%
EPS 19.61 18.83 17.42 18.10 14.83 12.00 13.84 26.12%
DPS 11.70 0.00 0.00 16.49 9.70 0.00 0.00 -
NAPS 0.4486 0.3999 0.4389 0.388 0.3782 0.3297 0.3879 10.16%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.13 3.05 3.13 2.60 2.65 2.57 1.92 -
P/RPS 8.42 8.45 8.92 7.52 8.78 9.42 6.06 24.49%
P/EPS 15.57 15.80 17.52 13.93 17.33 20.77 13.45 10.23%
EY 6.42 6.33 5.71 7.18 5.77 4.81 7.44 -9.35%
DY 3.83 0.00 0.00 6.54 3.77 0.00 0.00 -
P/NAPS 6.80 7.44 6.96 6.50 6.79 7.56 4.80 26.11%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 25/08/21 24/05/21 24/02/21 25/11/20 26/08/20 20/05/20 -
Price 3.12 3.16 3.04 3.07 2.59 2.77 2.58 -
P/RPS 8.39 8.75 8.67 8.88 8.58 10.15 8.15 1.95%
P/EPS 15.52 16.37 17.02 16.45 16.94 22.39 18.07 -9.63%
EY 6.44 6.11 5.88 6.08 5.90 4.47 5.53 10.67%
DY 3.85 0.00 0.00 5.54 3.86 0.00 0.00 -
P/NAPS 6.78 7.71 6.76 7.67 6.64 8.15 6.45 3.37%

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