[UCHITEC] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -3.74%
YoY- 25.85%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 168,509 167,968 163,136 158,428 155,256 135,589 122,548 23.58%
PBT 92,170 91,536 87,846 81,296 84,649 69,720 56,944 37.73%
Tax -734 -734 -652 -608 -822 -1,058 -1,384 -34.40%
NP 91,436 90,801 87,194 80,688 83,827 68,661 55,560 39.26%
-
NP to SH 91,436 90,801 87,194 80,688 83,827 68,661 55,560 39.26%
-
Tax Rate 0.80% 0.80% 0.74% 0.75% 0.97% 1.52% 2.43% -
Total Cost 77,073 77,166 75,942 77,740 71,429 66,928 66,988 9.77%
-
Net Worth 189,650 207,760 185,220 203,255 179,682 175,166 152,699 15.49%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 90,309 54,198 - - 76,365 44,914 - -
Div Payout % 98.77% 59.69% - - 91.10% 65.41% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 189,650 207,760 185,220 203,255 179,682 175,166 152,699 15.49%
NOSH 454,892 454,756 45,446 454,240 451,426 451,282 451,182 0.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 54.26% 54.06% 53.45% 50.93% 53.99% 50.64% 45.34% -
ROE 48.21% 43.70% 47.08% 39.70% 46.65% 39.20% 36.39% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 37.32 37.19 36.11 35.08 34.56 30.19 27.29 23.13%
EPS 20.21 20.08 19.30 17.88 18.66 15.29 12.38 38.51%
DPS 20.00 12.00 0.00 0.00 17.00 10.00 0.00 -
NAPS 0.42 0.46 0.41 0.45 0.40 0.39 0.34 15.08%
Adjusted Per Share Value based on latest NOSH - 454,240
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 36.39 36.28 35.23 34.22 33.53 29.28 26.47 23.56%
EPS 19.75 19.61 18.83 17.43 18.10 14.83 12.00 39.27%
DPS 19.50 11.71 0.00 0.00 16.49 9.70 0.00 -
NAPS 0.4096 0.4487 0.40 0.439 0.3881 0.3783 0.3298 15.49%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.14 3.13 3.05 3.13 2.60 2.65 2.57 -
P/RPS 8.41 8.42 8.45 8.92 7.52 8.78 9.42 -7.26%
P/EPS 15.51 15.57 15.80 17.52 13.93 17.33 20.77 -17.64%
EY 6.45 6.42 6.33 5.71 7.18 5.77 4.81 21.53%
DY 6.37 3.83 0.00 0.00 6.54 3.77 0.00 -
P/NAPS 7.48 6.80 7.44 6.96 6.50 6.79 7.56 -0.70%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 25/11/21 25/08/21 24/05/21 24/02/21 25/11/20 26/08/20 -
Price 3.07 3.12 3.16 3.04 3.07 2.59 2.77 -
P/RPS 8.23 8.39 8.75 8.67 8.88 8.58 10.15 -13.01%
P/EPS 15.16 15.52 16.37 17.02 16.45 16.94 22.39 -22.83%
EY 6.60 6.44 6.11 5.88 6.08 5.90 4.47 29.57%
DY 6.51 3.85 0.00 0.00 5.54 3.86 0.00 -
P/NAPS 7.31 6.78 7.71 6.76 7.67 6.64 8.15 -6.97%

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