[UCHITEC] QoQ TTM Result on 31-Mar-2020 [#1]

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
TTM Result
Revenue	155,256	141,135	143,668	157,140	156,673	156,242	149,600	2.49%
YoY %	10.01%	-1.76%	-8.57%	0.30%	0.28%	4.44%	-	-
Horiz. %	103.78%	94.34%	96.03%	105.04%	104.73%	104.44%	100.00%	-
PBT	84,649	72,791	73,068	79,174	79,045	79,459	76,233	7.19%
YoY %	16.29%	-0.38%	-7.71%	0.16%	-0.52%	4.23%	-	-
Horiz. %	111.04%	95.48%	95.85%	103.86%	103.69%	104.23%	100.00%	-
Tax	-822	-1,585	-2,549	-3,131	-3,097	-2,588	-2,786	-55.51%
YoY %	48.14%	37.82%	18.59%	-1.10%	-19.67%	7.11%	-	-
Horiz. %	29.50%	56.89%	91.49%	112.38%	111.16%	92.89%	100.00%	-
NP	83,827	71,206	70,519	76,043	75,948	76,871	73,447	9.16%
YoY %	17.72%	0.97%	-7.26%	0.13%	-1.20%	4.66%	-	-
Horiz. %	114.13%	96.95%	96.01%	103.53%	103.41%	104.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,827	71,206	70,519	76,043	75,948	76,871	73,447	9.16%
YoY %	17.72%	0.97%	-7.26%	0.13%	-1.20%	4.66%	-	-
Horiz. %	114.13%	96.95%	96.01%	103.53%	103.41%	104.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.97%	2.18%	3.49%	3.95%	3.92%	3.26%	3.65%	-
YoY %	-55.50%	-37.54%	-11.65%	0.77%	20.25%	-10.68%	-	-
Horiz. %	26.58%	59.73%	95.62%	108.22%	107.40%	89.32%	100.00%	-
Total Cost	71,429	69,929	73,149	81,097	80,725	79,371	76,153	-4.16%
YoY %	2.15%	-4.40%	-9.80%	0.46%	1.71%	4.23%	-	-
Horiz. %	93.80%	91.83%	96.06%	106.49%	106.00%	104.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	179,682	175,166	152,699	179,644	161,533	175,003	152,554	11.47%
YoY %	2.58%	14.71%	-15.00%	11.21%	-7.70%	14.72%	-	-
Horiz. %	117.78%	114.82%	100.10%	117.76%	105.89%	114.72%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	76,360	71,825	71,794	71,794	71,794	64,978	62,639	14.04%
YoY %	6.31%	0.04%	0.00%	0.00%	10.49%	3.73%	-	-
Horiz. %	121.90%	114.66%	114.62%	114.62%	114.62%	103.73%	100.00%	-
Div Payout %	91.09%	100.87%	101.81%	94.41%	94.53%	84.53%	85.29%	-
YoY %	-9.70%	-0.92%	7.84%	-0.13%	11.83%	-0.89%	-	-
Horiz. %	106.80%	118.27%	119.37%	110.69%	110.83%	99.11%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	179,682	175,166	152,699	179,644	161,533	175,003	152,554	11.47%
YoY %	2.58%	14.71%	-15.00%	11.21%	-7.70%	14.72%	-	-
Horiz. %	117.78%	114.82%	100.10%	117.76%	105.89%	114.72%	100.00%	-
NOSH	451,426	451,282	451,182	451,182	451,182	450,912	450,773	0.09%
YoY %	0.03%	0.02%	0.00%	0.00%	0.06%	0.03%	-	-
Horiz. %	100.14%	100.11%	100.09%	100.09%	100.09%	100.03%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	53.99%	50.45%	49.08%	48.39%	48.48%	49.20%	49.10%	-
YoY %	7.02%	2.79%	1.43%	-0.19%	-1.46%	0.20%	-	-
Horiz. %	109.96%	102.75%	99.96%	98.55%	98.74%	100.20%	100.00%	-
ROE	46.65%	40.65%	46.18%	42.33%	47.02%	43.93%	48.14%	-
YoY %	14.76%	-11.97%	9.10%	-9.97%	7.03%	-8.75%	-	-
Horiz. %	96.90%	84.44%	95.93%	87.93%	97.67%	91.25%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	34.56	31.42	31.99	34.99	34.92	34.82	33.34	2.41%
YoY %	9.99%	-1.78%	-8.57%	0.20%	0.29%	4.44%	-	-
Horiz. %	103.66%	94.24%	95.95%	104.95%	104.74%	104.44%	100.00%	-
EPS	18.66	15.85	15.70	16.93	16.93	17.13	16.37	9.07%
YoY %	17.73%	0.96%	-7.27%	0.00%	-1.17%	4.64%	-	-
Horiz. %	113.99%	96.82%	95.91%	103.42%	103.42%	104.64%	100.00%	-
DPS	17.00	16.00	16.00	16.00	16.00	14.50	14.00	13.75%
YoY %	6.25%	0.00%	0.00%	0.00%	10.34%	3.57%	-	-
Horiz. %	121.43%	114.29%	114.29%	114.29%	114.29%	103.57%	100.00%	-
NAPS	0.40	0.39	0.34	0.40	0.36	0.39	0.34	11.38%
YoY %	2.56%	14.71%	-15.00%	11.11%	-7.69%	14.71%	-	-
Horiz. %	117.65%	114.71%	100.00%	117.65%	105.88%	114.71%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 451,182
RPS	33.60	30.54	31.09	34.01	33.91	33.81	32.38	2.48%
YoY %	10.02%	-1.77%	-8.59%	0.29%	0.30%	4.42%	-	-
Horiz. %	103.77%	94.32%	96.02%	105.03%	104.73%	104.42%	100.00%	-
EPS	18.14	15.41	15.26	16.46	16.44	16.64	15.90	9.14%
YoY %	17.72%	0.98%	-7.29%	0.12%	-1.20%	4.65%	-	-
Horiz. %	114.09%	96.92%	95.97%	103.52%	103.40%	104.65%	100.00%	-
DPS	16.53	15.54	15.54	15.54	15.54	14.06	13.56	14.04%
YoY %	6.37%	0.00%	0.00%	0.00%	10.53%	3.69%	-	-
Horiz. %	121.90%	114.60%	114.60%	114.60%	114.60%	103.69%	100.00%	-
NAPS	0.3889	0.3791	0.3305	0.3888	0.3496	0.3787	0.3302	11.47%
YoY %	2.59%	14.70%	-14.99%	11.21%	-7.68%	14.69%	-	-
Horiz. %	117.78%	114.81%	100.09%	117.75%	105.88%	114.69%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	2.60	2.65	2.57	1.92	2.78	2.81	2.88	-
P/RPS	7.52	8.43	8.03	5.49	7.96	8.07	8.64	-8.80%
YoY %	-10.79%	4.98%	46.27%	-31.03%	-1.36%	-6.60%	-	-
Horiz. %	87.04%	97.57%	92.94%	63.54%	92.13%	93.40%	100.00%	-
P/EPS	13.93	16.72	16.37	11.34	16.42	16.40	17.59	-14.34%
YoY %	-16.69%	2.14%	44.36%	-30.94%	0.12%	-6.77%	-	-
Horiz. %	79.19%	95.05%	93.06%	64.47%	93.35%	93.23%	100.00%	-
EY	7.18	5.98	6.11	8.82	6.09	6.10	5.68	16.82%
YoY %	20.07%	-2.13%	-30.73%	44.83%	-0.16%	7.39%	-	-
Horiz. %	126.41%	105.28%	107.57%	155.28%	107.22%	107.39%	100.00%	-
DY	6.54	6.04	6.23	8.33	5.76	5.16	4.86	21.77%
YoY %	8.28%	-3.05%	-25.21%	44.62%	11.63%	6.17%	-	-
Horiz. %	134.57%	124.28%	128.19%	171.40%	118.52%	106.17%	100.00%	-
P/NAPS	6.50	6.79	7.56	4.80	7.72	7.21	8.47	-16.11%
YoY %	-4.27%	-10.19%	57.50%	-37.82%	7.07%	-14.88%	-	-
Horiz. %	76.74%	80.17%	89.26%	56.67%	91.15%	85.12%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	24/02/21	25/11/20	26/08/20	20/05/20	26/02/20	22/11/19	26/08/19	-
Price	3.07	2.59	2.77	2.58	2.68	2.80	2.78	-
P/RPS	8.88	8.24	8.66	7.37	7.68	8.04	8.34	4.25%
YoY %	7.77%	-4.85%	17.50%	-4.04%	-4.48%	-3.60%	-	-
Horiz. %	106.47%	98.80%	103.84%	88.37%	92.09%	96.40%	100.00%	-
P/EPS	16.45	16.34	17.64	15.24	15.83	16.34	16.98	-2.08%
YoY %	0.67%	-7.37%	15.75%	-3.73%	-3.12%	-3.77%	-	-
Horiz. %	96.88%	96.23%	103.89%	89.75%	93.23%	96.23%	100.00%	-
EY	6.08	6.12	5.67	6.56	6.32	6.12	5.89	2.12%
YoY %	-0.65%	7.94%	-13.57%	3.80%	3.27%	3.90%	-	-
Horiz. %	103.23%	103.90%	96.26%	111.38%	107.30%	103.90%	100.00%	-
DY	5.54	6.18	5.78	6.20	5.97	5.18	5.04	6.47%
YoY %	-10.36%	6.92%	-6.77%	3.85%	15.25%	2.78%	-	-
Horiz. %	109.92%	122.62%	114.68%	123.02%	118.45%	102.78%	100.00%	-
P/NAPS	7.67	6.64	8.15	6.45	7.44	7.18	8.18	-4.18%
YoY %	15.51%	-18.53%	26.36%	-13.31%	3.62%	-12.22%	-	-
Horiz. %	93.77%	81.17%	99.63%	78.85%	90.95%	87.78%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 04 June 2024

MQ Trader

MQ Trading Signals

2024-06-04 16:35:00

EMA 5

5 Mins

SELL

2024-06-04 16:30:00

EMA 5

10 Mins

SELL

2024-06-04 16:30:00

EMA 5

5 Mins

BUY

2024-06-04 16:15:00

EMA 5

5 Mins

SELL

2024-06-04 14:50:00

EMA 5

5 Mins

BUY

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 >

PBBANK

PUBLIC BANK BHD

1000

JCY

JCY INTERNATIONAL BERHAD

381

NOTION

NOTION VTEC BHD

356

HLIND

HONG LEONG INDUSTRIES BHD

300

MPI

MALAYSIAN PACIFIC INDUSTRIES

292

PTRANS

PERAK TRANSIT BERHAD

284

YTLPOWR

YTL POWER INTERNATIONAL BHD

226

GENTING

GENTING BHD

196

MAYBANK

MALAYAN BANKING BHD

171

DNEX

DAGANG NEXCHANGE BERHAD

160

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

JCY

0.595

+0.07

138,308,500

HSI-CV7

0.155

+0.02

134,043,300

HSI-HU8

0.125

-0.005

128,181,400

SNS

0.655

+0.05

88,666,100

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.10

0.00

68,232,300

SEALINK

0.305

+0.025

63,008,000

E&O-LR

0.055

+0.01

56,261,700

FAJAR-WC

0.125

+0.015

48,349,700

More active Stocks

DLADY

37.00

+1.00

63,500

MPI

37.70

+0.86

297,300

PANAMY

20.56

+0.36

57,500

KLK

21.20

+0.34

2,050,800

SAM

6.26

+0.30

650,900

HLFG

17.32

+0.30

465,500

MISC

8.60

+0.26

8,727,500

PMETAL

5.83

+0.23

32,490,100

HLBANK

19.48

+0.22

756,400

SIMEPLT

4.45

+0.20

9,261,500

More gainer Stocks

CARLSBG

19.26

-0.54

347,200

PETDAG

19.36

-0.44

1,050,900

AJI

15.94

-0.40

124,500

BAT

8.55

-0.35

118,700

HLIND

11.40

-0.28

90,200

ALLIANZ

22.08

-0.22

47,200

GCB-C5

1.07

-0.21

5,000

MCEMENT

5.01

-0.19

2,214,700

TIMECOM

5.09

-0.19

1,307,200

ORIENT

6.97

-0.18

1,220,900

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