[UCHITEC] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 7.45%
YoY- 15.01%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 224,489 223,811 214,320 202,288 192,016 176,843 168,509 21.13%
PBT 150,067 146,937 127,942 118,050 109,332 98,865 92,170 38.52%
Tax -18,695 -11,050 -3,083 -2,542 -1,833 -829 -734 770.81%
NP 131,372 135,887 124,859 115,508 107,499 98,036 91,436 27.41%
-
NP to SH 131,372 135,887 124,859 115,508 107,499 98,036 91,436 27.41%
-
Tax Rate 12.46% 7.52% 2.41% 2.15% 1.68% 0.84% 0.80% -
Total Cost 93,117 87,924 89,461 86,780 84,517 78,807 77,073 13.47%
-
Net Worth 205,240 259,900 217,578 235,498 203,784 221,881 189,650 5.42%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 149,760 113,273 113,273 104,016 90,319 90,319 90,319 40.22%
Div Payout % 114.00% 83.36% 90.72% 90.05% 84.02% 92.13% 98.78% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 205,240 259,900 217,578 235,498 203,784 221,881 189,650 5.42%
NOSH 458,250 458,065 457,702 455,123 455,038 454,892 454,892 0.49%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 58.52% 60.72% 58.26% 57.10% 55.98% 55.44% 54.26% -
ROE 64.01% 52.28% 57.39% 49.05% 52.75% 44.18% 48.21% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 49.22 49.09 47.28 44.67 42.40 39.05 37.32 20.32%
EPS 28.80 29.80 27.55 25.51 23.74 21.65 20.25 26.54%
DPS 33.00 25.00 25.00 23.00 20.00 20.00 20.00 39.76%
NAPS 0.45 0.57 0.48 0.52 0.45 0.49 0.42 4.72%
Adjusted Per Share Value based on latest NOSH - 455,123
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 48.58 48.44 46.38 43.78 41.56 38.27 36.47 21.12%
EPS 28.43 29.41 27.02 25.00 23.27 21.22 19.79 27.40%
DPS 32.41 24.51 24.51 22.51 19.55 19.55 19.55 40.20%
NAPS 0.4442 0.5625 0.4709 0.5097 0.441 0.4802 0.4104 5.43%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.45 3.24 3.27 3.25 2.98 3.02 3.14 -
P/RPS 7.01 6.60 6.92 7.28 7.03 7.73 8.41 -11.46%
P/EPS 11.98 10.87 11.87 12.74 12.55 13.95 15.51 -15.85%
EY 8.35 9.20 8.42 7.85 7.97 7.17 6.45 18.83%
DY 9.57 7.72 7.65 7.08 6.71 6.62 6.37 31.27%
P/NAPS 7.67 5.68 6.81 6.25 6.62 6.16 7.48 1.69%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 23/05/23 28/02/23 25/11/22 25/08/22 25/05/22 23/02/22 -
Price 3.56 3.32 3.24 3.30 3.10 3.02 3.07 -
P/RPS 7.23 6.76 6.85 7.39 7.31 7.73 8.23 -8.29%
P/EPS 12.36 11.14 11.76 12.94 13.06 13.95 15.16 -12.75%
EY 8.09 8.98 8.50 7.73 7.66 7.17 6.60 14.57%
DY 9.27 7.53 7.72 6.97 6.45 6.62 6.51 26.65%
P/NAPS 7.91 5.82 6.75 6.35 6.89 6.16 7.31 5.41%

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