[UCHITEC] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 7.22%
YoY- 11.44%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 214,320 202,288 192,016 176,843 168,509 179,540 175,550 14.18%
PBT 127,942 118,050 109,332 98,865 92,170 101,011 100,100 17.72%
Tax -3,083 -2,542 -1,833 -829 -734 -579 -456 256.30%
NP 124,859 115,508 107,499 98,036 91,436 100,432 99,644 16.18%
-
NP to SH 124,859 115,508 107,499 98,036 91,436 100,432 99,644 16.18%
-
Tax Rate 2.41% 2.15% 1.68% 0.84% 0.80% 0.57% 0.46% -
Total Cost 89,461 86,780 84,517 78,807 77,073 79,108 75,906 11.54%
-
Net Worth 217,578 235,498 203,784 221,881 189,650 207,760 185,220 11.29%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 113,273 104,016 90,319 90,319 90,319 83,323 76,360 29.97%
Div Payout % 90.72% 90.05% 84.02% 92.13% 98.78% 82.97% 76.63% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 217,578 235,498 203,784 221,881 189,650 207,760 185,220 11.29%
NOSH 457,702 455,123 455,038 454,892 454,892 454,756 45,446 364.40%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 58.26% 57.10% 55.98% 55.44% 54.26% 55.94% 56.76% -
ROE 57.39% 49.05% 52.75% 44.18% 48.21% 48.34% 53.80% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 47.28 44.67 42.40 39.05 37.32 39.75 38.86 13.92%
EPS 27.55 25.51 23.74 21.65 20.25 22.24 22.06 15.92%
DPS 25.00 23.00 20.00 20.00 20.00 18.50 17.00 29.22%
NAPS 0.48 0.52 0.45 0.49 0.42 0.46 0.41 11.04%
Adjusted Per Share Value based on latest NOSH - 454,892
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 46.38 43.78 41.56 38.27 36.47 38.86 37.99 14.18%
EPS 27.02 25.00 23.27 21.22 19.79 21.74 21.57 16.15%
DPS 24.51 22.51 19.55 19.55 19.55 18.03 16.53 29.93%
NAPS 0.4709 0.5097 0.441 0.4802 0.4104 0.4496 0.4009 11.29%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.27 3.25 2.98 3.02 3.14 3.13 3.05 -
P/RPS 6.92 7.28 7.03 7.73 8.41 7.87 7.85 -8.04%
P/EPS 11.87 12.74 12.55 13.95 15.51 14.08 13.83 -9.66%
EY 8.42 7.85 7.97 7.17 6.45 7.10 7.23 10.66%
DY 7.65 7.08 6.71 6.62 6.37 5.91 5.57 23.48%
P/NAPS 6.81 6.25 6.62 6.16 7.48 6.80 7.44 -5.71%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 25/11/22 25/08/22 25/05/22 23/02/22 25/11/21 25/08/21 -
Price 3.24 3.30 3.10 3.02 3.07 3.12 3.16 -
P/RPS 6.85 7.39 7.31 7.73 8.23 7.85 8.13 -10.76%
P/EPS 11.76 12.94 13.06 13.95 15.16 14.03 14.33 -12.31%
EY 8.50 7.73 7.66 7.17 6.60 7.13 6.98 13.99%
DY 7.72 6.97 6.45 6.62 6.51 5.93 5.38 27.13%
P/NAPS 6.75 6.35 6.89 6.16 7.31 6.78 7.71 -8.46%

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