[UCHITEC] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 0.79%
YoY- 41.04%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 192,016 176,843 168,509 179,540 175,550 159,310 155,256 15.26%
PBT 109,332 98,865 92,170 101,011 100,100 88,483 84,649 18.65%
Tax -1,833 -829 -734 -579 -456 -513 -822 70.93%
NP 107,499 98,036 91,436 100,432 99,644 87,970 83,827 18.08%
-
NP to SH 107,499 98,036 91,436 100,432 99,644 87,970 83,827 18.08%
-
Tax Rate 1.68% 0.84% 0.80% 0.57% 0.46% 0.58% 0.97% -
Total Cost 84,517 78,807 77,073 79,108 75,906 71,340 71,429 11.90%
-
Net Worth 203,784 221,881 189,650 207,760 185,220 203,255 179,682 8.77%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 90,319 90,319 90,319 83,323 76,360 76,360 76,360 11.87%
Div Payout % 84.02% 92.13% 98.78% 82.97% 76.63% 86.80% 91.09% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 203,784 221,881 189,650 207,760 185,220 203,255 179,682 8.77%
NOSH 455,038 454,892 454,892 454,756 45,446 454,240 451,426 0.53%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 55.98% 55.44% 54.26% 55.94% 56.76% 55.22% 53.99% -
ROE 52.75% 44.18% 48.21% 48.34% 53.80% 43.28% 46.65% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 42.40 39.05 37.32 39.75 38.86 35.27 34.56 14.64%
EPS 23.74 21.65 20.25 22.24 22.06 19.48 18.66 17.46%
DPS 20.00 20.00 20.00 18.50 17.00 17.00 17.00 11.47%
NAPS 0.45 0.49 0.42 0.46 0.41 0.45 0.40 8.19%
Adjusted Per Share Value based on latest NOSH - 454,756
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 41.56 38.27 36.47 38.86 37.99 34.48 33.60 15.27%
EPS 23.27 21.22 19.79 21.74 21.57 19.04 18.14 18.11%
DPS 19.55 19.55 19.55 18.03 16.53 16.53 16.53 11.87%
NAPS 0.441 0.4802 0.4104 0.4496 0.4009 0.4399 0.3889 8.76%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.98 3.02 3.14 3.13 3.05 3.13 2.60 -
P/RPS 7.03 7.73 8.41 7.87 7.85 8.87 7.52 -4.40%
P/EPS 12.55 13.95 15.51 14.08 13.83 16.07 13.93 -6.73%
EY 7.97 7.17 6.45 7.10 7.23 6.22 7.18 7.22%
DY 6.71 6.62 6.37 5.91 5.57 5.43 6.54 1.73%
P/NAPS 6.62 6.16 7.48 6.80 7.44 6.96 6.50 1.23%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 25/05/22 23/02/22 25/11/21 25/08/21 24/05/21 24/02/21 -
Price 3.10 3.02 3.07 3.12 3.16 3.04 3.07 -
P/RPS 7.31 7.73 8.23 7.85 8.13 8.62 8.88 -12.19%
P/EPS 13.06 13.95 15.16 14.03 14.33 15.61 16.45 -14.29%
EY 7.66 7.17 6.60 7.13 6.98 6.41 6.08 16.69%
DY 6.45 6.62 6.51 5.93 5.38 5.59 5.54 10.70%
P/NAPS 6.89 6.16 7.31 6.78 7.71 6.76 7.67 -6.91%

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