[UCHITEC] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 0.7%
YoY- 9.08%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 213,006 210,150 191,764 168,509 167,968 163,136 158,428 21.79%
PBT 126,042 122,170 108,076 92,170 91,536 87,846 81,296 33.92%
Tax -3,145 -2,850 -988 -734 -734 -652 -608 198.79%
NP 122,897 119,320 107,088 91,436 90,801 87,194 80,688 32.34%
-
NP to SH 122,897 119,320 107,088 91,436 90,801 87,194 80,688 32.34%
-
Tax Rate 2.50% 2.33% 0.91% 0.80% 0.80% 0.74% 0.75% -
Total Cost 90,109 90,830 84,676 77,073 77,166 75,942 77,740 10.33%
-
Net Worth 235,498 203,784 221,881 189,650 207,760 185,220 203,255 10.30%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 72,461 - - 90,309 54,198 - - -
Div Payout % 58.96% - - 98.77% 59.69% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 235,498 203,784 221,881 189,650 207,760 185,220 203,255 10.30%
NOSH 455,123 455,038 454,892 454,892 454,756 45,446 454,240 0.12%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 57.70% 56.78% 55.84% 54.26% 54.06% 53.45% 50.93% -
ROE 52.19% 58.55% 48.26% 48.21% 43.70% 47.08% 39.70% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 47.03 46.41 42.35 37.32 37.19 36.11 35.08 21.56%
EPS 27.13 26.34 23.64 20.21 20.08 19.30 17.88 32.01%
DPS 16.00 0.00 0.00 20.00 12.00 0.00 0.00 -
NAPS 0.52 0.45 0.49 0.42 0.46 0.41 0.45 10.10%
Adjusted Per Share Value based on latest NOSH - 454,892
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 45.99 45.38 41.41 36.39 36.27 35.23 34.21 21.78%
EPS 26.54 25.76 23.12 19.74 19.61 18.83 17.42 32.37%
DPS 15.65 0.00 0.00 19.50 11.70 0.00 0.00 -
NAPS 0.5085 0.44 0.4791 0.4095 0.4486 0.3999 0.4389 10.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.25 2.98 3.02 3.14 3.13 3.05 3.13 -
P/RPS 6.91 6.42 7.13 8.41 8.42 8.45 8.92 -15.63%
P/EPS 11.98 11.31 12.77 15.51 15.57 15.80 17.52 -22.36%
EY 8.35 8.84 7.83 6.45 6.42 6.33 5.71 28.80%
DY 4.92 0.00 0.00 6.37 3.83 0.00 0.00 -
P/NAPS 6.25 6.62 6.16 7.48 6.80 7.44 6.96 -6.91%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 25/08/22 25/05/22 23/02/22 25/11/21 25/08/21 24/05/21 -
Price 3.30 3.10 3.02 3.07 3.12 3.16 3.04 -
P/RPS 7.02 6.68 7.13 8.23 8.39 8.75 8.67 -13.11%
P/EPS 12.16 11.77 12.77 15.16 15.52 16.37 17.02 -20.06%
EY 8.22 8.50 7.83 6.60 6.44 6.11 5.88 24.99%
DY 4.85 0.00 0.00 6.51 3.85 0.00 0.00 -
P/NAPS 6.35 6.89 6.16 7.31 6.78 7.71 6.76 -4.08%

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