[UCHITEC] QoQ TTM Result on 31-Dec-2017 [#4]

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	135,663	137,317	135,399	136,585	133,540	127,067	122,750	6.88%
YoY %	-1.20%	1.42%	-0.87%	2.28%	5.09%	3.52%	-	-
Horiz. %	110.52%	111.87%	110.30%	111.27%	108.79%	103.52%	100.00%	-
PBT	71,124	71,591	71,950	72,148	65,465	62,397	57,969	14.59%
YoY %	-0.65%	-0.50%	-0.27%	10.21%	4.92%	7.64%	-	-
Horiz. %	122.69%	123.50%	124.12%	124.46%	112.93%	107.64%	100.00%	-
Tax	-3,753	-2,888	-1,910	-1,647	-1,616	-1,624	-1,630	74.27%
YoY %	-29.95%	-51.20%	-15.97%	-1.92%	0.49%	0.37%	-	-
Horiz. %	230.25%	177.18%	117.18%	101.04%	99.14%	99.63%	100.00%	-
NP	67,371	68,703	70,040	70,501	63,849	60,773	56,339	12.64%
YoY %	-1.94%	-1.91%	-0.65%	10.42%	5.06%	7.87%	-	-
Horiz. %	119.58%	121.95%	124.32%	125.14%	113.33%	107.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,371	68,703	70,040	70,501	63,849	60,773	56,339	12.64%
YoY %	-1.94%	-1.91%	-0.65%	10.42%	5.06%	7.87%	-	-
Horiz. %	119.58%	121.95%	124.32%	125.14%	113.33%	107.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.28%	4.03%	2.65%	2.28%	2.47%	2.60%	2.81%	-
YoY %	31.02%	52.08%	16.23%	-7.69%	-5.00%	-7.47%	-	-
Horiz. %	187.90%	143.42%	94.31%	81.14%	87.90%	92.53%	100.00%	-
Total Cost	68,292	68,614	65,359	66,084	69,691	66,294	66,411	1.87%
YoY %	-0.47%	4.98%	-1.10%	-5.18%	5.12%	-0.18%	-	-
Horiz. %	102.83%	103.32%	98.42%	99.51%	104.94%	99.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	161,055	263,982	250,490	232,304	271,052	248,934	266,341	-28.46%
YoY %	-38.99%	5.39%	7.83%	-14.30%	8.89%	-6.54%	-	-
Horiz. %	60.47%	99.11%	94.05%	87.22%	101.77%	93.46%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	66,381	109,385	109,385	109,385	107,543	53,628	53,628	15.26%
YoY %	-39.31%	0.00%	0.00%	1.71%	100.54%	0.00%	-	-
Horiz. %	123.78%	203.97%	203.97%	203.97%	200.54%	100.00%	100.00%	-
Div Payout %	98.53%	159.22%	156.18%	155.15%	168.43%	88.24%	95.19%	-
YoY %	-38.12%	1.95%	0.66%	-7.88%	90.88%	-7.30%	-	-
Horiz. %	103.51%	167.27%	164.07%	162.99%	176.94%	92.70%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	161,055	263,982	250,490	232,304	271,052	248,934	266,341	-28.46%
YoY %	-38.99%	5.39%	7.83%	-14.30%	8.89%	-6.54%	-	-
Horiz. %	60.47%	99.11%	94.05%	87.22%	101.77%	93.46%	100.00%	-
NOSH	450,550	449,698	449,484	449,185	445,103	445,083	443,695	1.02%
YoY %	0.19%	0.05%	0.07%	0.92%	0.00%	0.31%	-	-
Horiz. %	101.54%	101.35%	101.30%	101.24%	100.32%	100.31%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	49.66%	50.03%	51.73%	51.62%	47.81%	47.83%	45.90%	-
YoY %	-0.74%	-3.29%	0.21%	7.97%	-0.04%	4.20%	-	-
Horiz. %	108.19%	109.00%	112.70%	112.46%	104.16%	104.20%	100.00%	-
ROE	41.83%	26.03%	27.96%	30.35%	23.56%	24.41%	21.15%	-
YoY %	60.70%	-6.90%	-7.87%	28.82%	-3.48%	15.41%	-	-
Horiz. %	197.78%	123.07%	132.20%	143.50%	111.39%	115.41%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	30.32	30.69	30.27	31.16	30.55	29.10	28.11	5.17%
YoY %	-1.21%	1.39%	-2.86%	2.00%	4.98%	3.52%	-	-
Horiz. %	107.86%	109.18%	107.68%	110.85%	108.68%	103.52%	100.00%	-
EPS	15.06	15.36	15.66	16.08	14.60	13.92	12.90	10.86%
YoY %	-1.95%	-1.92%	-2.61%	10.14%	4.89%	7.91%	-	-
Horiz. %	116.74%	119.07%	121.40%	124.65%	113.18%	107.91%	100.00%	-
DPS	14.84	24.45	24.45	25.00	24.60	12.28	12.28	13.44%
YoY %	-39.30%	0.00%	-2.20%	1.63%	100.33%	0.00%	-	-
Horiz. %	120.85%	199.10%	199.10%	203.58%	200.33%	100.00%	100.00%	-
NAPS	0.36	0.59	0.56	0.53	0.62	0.57	0.61	-29.61%
YoY %	-38.98%	5.36%	5.66%	-14.52%	8.77%	-6.56%	-	-
Horiz. %	59.02%	96.72%	91.80%	86.89%	101.64%	93.44%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 449,185
RPS	29.36	29.72	29.30	29.56	28.90	27.50	26.57	6.87%
YoY %	-1.21%	1.43%	-0.88%	2.28%	5.09%	3.50%	-	-
Horiz. %	110.50%	111.86%	110.27%	111.25%	108.77%	103.50%	100.00%	-
EPS	14.58	14.87	15.16	15.26	13.82	13.15	12.19	12.66%
YoY %	-1.95%	-1.91%	-0.66%	10.42%	5.10%	7.88%	-	-
Horiz. %	119.61%	121.99%	124.36%	125.18%	113.37%	107.88%	100.00%	-
DPS	14.37	23.67	23.67	23.67	23.27	11.61	11.61	15.26%
YoY %	-39.29%	0.00%	0.00%	1.72%	100.43%	0.00%	-	-
Horiz. %	123.77%	203.88%	203.88%	203.88%	200.43%	100.00%	100.00%	-
NAPS	0.3486	0.5713	0.5421	0.5028	0.5866	0.5388	0.5764	-28.46%
YoY %	-38.98%	5.39%	7.82%	-14.29%	8.87%	-6.52%	-	-
Horiz. %	60.48%	99.12%	94.05%	87.23%	101.77%	93.48%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	3.09	2.73	2.67	3.31	2.59	1.85	1.79	-
P/RPS	10.19	8.90	8.82	10.62	8.48	6.36	6.37	36.74%
YoY %	14.49%	0.91%	-16.95%	25.24%	33.33%	-0.16%	-	-
Horiz. %	159.97%	139.72%	138.46%	166.72%	133.12%	99.84%	100.00%	-
P/EPS	20.52	17.78	17.05	20.58	17.73	13.29	13.87	29.80%
YoY %	15.41%	4.28%	-17.15%	16.07%	33.41%	-4.18%	-	-
Horiz. %	147.95%	128.19%	122.93%	148.38%	127.83%	95.82%	100.00%	-
EY	4.87	5.62	5.86	4.86	5.64	7.52	7.21	-22.99%
YoY %	-13.35%	-4.10%	20.58%	-13.83%	-25.00%	4.30%	-	-
Horiz. %	67.55%	77.95%	81.28%	67.41%	78.22%	104.30%	100.00%	-
DY	4.80	8.96	9.16	7.55	9.50	6.64	6.86	-21.16%
YoY %	-46.43%	-2.18%	21.32%	-20.53%	43.07%	-3.21%	-	-
Horiz. %	69.97%	130.61%	133.53%	110.06%	138.48%	96.79%	100.00%	-
P/NAPS	8.58	4.63	4.77	6.25	4.18	3.25	2.93	104.54%
YoY %	85.31%	-2.94%	-23.68%	49.52%	28.62%	10.92%	-	-
Horiz. %	292.83%	158.02%	162.80%	213.31%	142.66%	110.92%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	23/11/18	21/08/18	23/05/18	26/02/18	23/11/17	23/08/17	22/05/17	-
Price	2.90	3.32	2.96	3.01	3.14	2.10	1.88	-
P/RPS	9.56	10.82	9.78	9.66	10.28	7.22	6.69	26.84%
YoY %	-11.65%	10.63%	1.24%	-6.03%	42.38%	7.92%	-	-
Horiz. %	142.90%	161.73%	146.19%	144.39%	153.66%	107.92%	100.00%	-
P/EPS	19.26	21.62	18.90	18.71	21.50	15.09	14.57	20.42%
YoY %	-10.92%	14.39%	1.02%	-12.98%	42.48%	3.57%	-	-
Horiz. %	132.19%	148.39%	129.72%	128.41%	147.56%	103.57%	100.00%	-
EY	5.19	4.63	5.29	5.34	4.65	6.63	6.86	-16.95%
YoY %	12.10%	-12.48%	-0.94%	14.84%	-29.86%	-3.35%	-	-
Horiz. %	75.66%	67.49%	77.11%	77.84%	67.78%	96.65%	100.00%	-
DY	5.12	7.36	8.26	8.31	7.83	5.85	6.53	-14.95%
YoY %	-30.43%	-10.90%	-0.60%	6.13%	33.85%	-10.41%	-	-
Horiz. %	78.41%	112.71%	126.49%	127.26%	119.91%	89.59%	100.00%	-
P/NAPS	8.06	5.63	5.29	5.68	5.06	3.68	3.08	89.78%
YoY %	43.16%	6.43%	-6.87%	12.25%	37.50%	19.48%	-	-
Horiz. %	261.69%	182.79%	171.75%	184.42%	164.29%	119.48%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

506

PTRANS

PERAK TRANSIT BERHAD

497

MPI

MALAYSIAN PACIFIC INDUSTRIES

493

GENTING

GENTING BHD

213

YTLPOWR

YTL POWER INTERNATIONAL BHD

173

GENM

GENTING MALAYSIA BERHAD

164

VSTECS

VSTECS BERHAD

150

MYEG

MY E.G. SERVICES BHD

144

TOPGLOV

TOP GLOVE CORPORATION BHD

144

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More