[UCHITEC] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 2.43%
YoY- -2.12%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 156,242 149,600 143,781 139,967 135,663 137,317 135,399 10.00%
PBT 79,459 76,233 74,475 72,542 71,124 71,591 71,950 6.83%
Tax -2,588 -2,786 -3,317 -3,533 -3,753 -2,888 -1,910 22.42%
NP 76,871 73,447 71,158 69,009 67,371 68,703 70,040 6.39%
-
NP to SH 76,871 73,447 71,158 69,009 67,371 68,703 70,040 6.39%
-
Tax Rate 3.26% 3.65% 4.45% 4.87% 5.28% 4.03% 2.65% -
Total Cost 79,371 76,153 72,623 70,958 68,292 68,614 65,359 13.81%
-
Net Worth 175,003 152,554 166,017 152,143 161,055 263,982 250,490 -21.24%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 64,978 62,639 62,639 62,639 66,381 109,385 109,385 -29.31%
Div Payout % 84.53% 85.29% 88.03% 90.77% 98.53% 159.22% 156.18% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 175,003 152,554 166,017 152,143 161,055 263,982 250,490 -21.24%
NOSH 450,912 450,773 450,773 450,640 450,550 449,698 449,484 0.21%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 49.20% 49.10% 49.49% 49.30% 49.66% 50.03% 51.73% -
ROE 43.93% 48.14% 42.86% 45.36% 41.83% 26.03% 27.96% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 34.82 33.34 32.04 31.28 30.32 30.69 30.27 9.77%
EPS 17.13 16.37 15.86 15.42 15.06 15.36 15.66 6.15%
DPS 14.50 14.00 14.00 14.00 14.84 24.45 24.45 -29.39%
NAPS 0.39 0.34 0.37 0.34 0.36 0.59 0.56 -21.41%
Adjusted Per Share Value based on latest NOSH - 450,640
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 33.81 32.38 31.12 30.29 29.36 29.72 29.30 10.00%
EPS 16.64 15.90 15.40 14.94 14.58 14.87 15.16 6.40%
DPS 14.06 13.56 13.56 13.56 14.37 23.67 23.67 -29.31%
NAPS 0.3787 0.3302 0.3593 0.3293 0.3486 0.5713 0.5421 -21.25%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.81 2.88 2.67 2.54 3.09 2.73 2.67 -
P/RPS 8.07 8.64 8.33 8.12 10.19 8.90 8.82 -5.74%
P/EPS 16.40 17.59 16.84 16.47 20.52 17.78 17.05 -2.55%
EY 6.10 5.68 5.94 6.07 4.87 5.62 5.86 2.70%
DY 5.16 4.86 5.24 5.51 4.80 8.96 9.16 -31.76%
P/NAPS 7.21 8.47 7.22 7.47 8.58 4.63 4.77 31.67%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 26/08/19 27/05/19 26/02/19 23/11/18 21/08/18 23/05/18 -
Price 2.80 2.78 2.67 2.82 2.90 3.32 2.96 -
P/RPS 8.04 8.34 8.33 9.02 9.56 10.82 9.78 -12.23%
P/EPS 16.34 16.98 16.84 18.29 19.26 21.62 18.90 -9.23%
EY 6.12 5.89 5.94 5.47 5.19 4.63 5.29 10.19%
DY 5.18 5.04 5.24 4.96 5.12 7.36 8.26 -26.71%
P/NAPS 7.18 8.18 7.22 8.29 8.06 5.63 5.29 22.56%

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