[UCHITEC] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 3.11%
YoY- 1.6%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 156,673 156,242 149,600 143,781 139,967 135,663 137,317 9.16%
PBT 79,045 79,459 76,233 74,475 72,542 71,124 71,591 6.80%
Tax -3,097 -2,588 -2,786 -3,317 -3,533 -3,753 -2,888 4.75%
NP 75,948 76,871 73,447 71,158 69,009 67,371 68,703 6.89%
-
NP to SH 75,948 76,871 73,447 71,158 69,009 67,371 68,703 6.89%
-
Tax Rate 3.92% 3.26% 3.65% 4.45% 4.87% 5.28% 4.03% -
Total Cost 80,725 79,371 76,153 72,623 70,958 68,292 68,614 11.41%
-
Net Worth 161,533 175,003 152,554 166,017 152,143 161,055 263,982 -27.85%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 71,794 64,978 62,639 62,639 62,639 66,381 109,385 -24.41%
Div Payout % 94.53% 84.53% 85.29% 88.03% 90.77% 98.53% 159.22% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 161,533 175,003 152,554 166,017 152,143 161,055 263,982 -27.85%
NOSH 451,182 450,912 450,773 450,773 450,640 450,550 449,698 0.21%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 48.48% 49.20% 49.10% 49.49% 49.30% 49.66% 50.03% -
ROE 47.02% 43.93% 48.14% 42.86% 45.36% 41.83% 26.03% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 34.92 34.82 33.34 32.04 31.28 30.32 30.69 8.96%
EPS 16.93 17.13 16.37 15.86 15.42 15.06 15.36 6.68%
DPS 16.00 14.50 14.00 14.00 14.00 14.84 24.45 -24.56%
NAPS 0.36 0.39 0.34 0.37 0.34 0.36 0.59 -27.99%
Adjusted Per Share Value based on latest NOSH - 450,773
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 33.84 33.74 32.31 31.05 30.23 29.30 29.66 9.16%
EPS 16.40 16.60 15.86 15.37 14.90 14.55 14.84 6.87%
DPS 15.51 14.03 13.53 13.53 13.53 14.34 23.62 -24.39%
NAPS 0.3489 0.378 0.3295 0.3585 0.3286 0.3478 0.5701 -27.85%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.78 2.81 2.88 2.67 2.54 3.09 2.73 -
P/RPS 7.96 8.07 8.64 8.33 8.12 10.19 8.90 -7.15%
P/EPS 16.42 16.40 17.59 16.84 16.47 20.52 17.78 -5.15%
EY 6.09 6.10 5.68 5.94 6.07 4.87 5.62 5.48%
DY 5.76 5.16 4.86 5.24 5.51 4.80 8.96 -25.45%
P/NAPS 7.72 7.21 8.47 7.22 7.47 8.58 4.63 40.48%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 22/11/19 26/08/19 27/05/19 26/02/19 23/11/18 21/08/18 -
Price 2.68 2.80 2.78 2.67 2.82 2.90 3.32 -
P/RPS 7.68 8.04 8.34 8.33 9.02 9.56 10.82 -20.37%
P/EPS 15.83 16.34 16.98 16.84 18.29 19.26 21.62 -18.71%
EY 6.32 6.12 5.89 5.94 5.47 5.19 4.63 22.98%
DY 5.97 5.18 5.04 5.24 4.96 5.12 7.36 -12.99%
P/NAPS 7.44 7.18 8.18 7.22 8.29 8.06 5.63 20.36%

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