[UCHITEC] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 12.09%
YoY- -6.08%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 167,968 135,589 156,306 134,606 135,836 118,978 109,616 7.36%
PBT 91,536 69,720 78,058 68,836 70,201 59,030 45,886 12.18%
Tax -734 -1,058 -3,074 -4,334 -1,526 -1,477 -1,277 -8.80%
NP 90,801 68,661 74,984 64,501 68,674 57,553 44,609 12.56%
-
NP to SH 90,801 68,661 74,984 64,501 68,674 57,553 44,609 12.56%
-
Tax Rate 0.80% 1.52% 3.94% 6.30% 2.17% 2.50% 2.78% -
Total Cost 77,166 66,928 81,322 70,105 67,161 61,425 65,006 2.89%
-
Net Worth 207,760 175,166 175,003 161,055 271,052 240,787 226,827 -1.45%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 54,198 44,914 44,872 41,755 99,094 27,207 25,203 13.59%
Div Payout % 59.69% 65.41% 59.84% 64.74% 144.30% 47.27% 56.50% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 207,760 175,166 175,003 161,055 271,052 240,787 226,827 -1.45%
NOSH 454,756 451,282 450,912 450,550 445,103 443,695 378,045 3.12%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 54.06% 50.64% 47.97% 47.92% 50.56% 48.37% 40.70% -
ROE 43.70% 39.20% 42.85% 40.05% 25.34% 23.90% 19.67% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 37.19 30.19 34.83 30.09 31.07 29.15 29.00 4.22%
EPS 20.08 15.29 16.71 14.41 15.71 14.11 11.80 9.25%
DPS 12.00 10.00 10.00 9.33 22.67 6.67 6.67 10.27%
NAPS 0.46 0.39 0.39 0.36 0.62 0.59 0.60 -4.32%
Adjusted Per Share Value based on latest NOSH - 450,550
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 36.35 29.34 33.83 29.13 29.40 25.75 23.72 7.36%
EPS 19.65 14.86 16.23 13.96 14.86 12.46 9.65 12.57%
DPS 11.73 9.72 9.71 9.04 21.45 5.89 5.45 13.61%
NAPS 0.4496 0.3791 0.3787 0.3486 0.5866 0.5211 0.4909 -1.45%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.13 2.65 2.81 3.09 2.59 1.67 1.59 -
P/RPS 8.42 8.78 8.07 10.27 8.34 5.73 5.48 7.41%
P/EPS 15.57 17.33 16.82 21.43 16.49 11.84 13.47 2.44%
EY 6.42 5.77 5.95 4.67 6.07 8.44 7.42 -2.38%
DY 3.83 3.77 3.56 3.02 8.75 3.99 4.19 -1.48%
P/NAPS 6.80 6.79 7.21 8.58 4.18 2.83 2.65 16.98%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 25/11/20 22/11/19 23/11/18 23/11/17 25/11/16 20/11/15 -
Price 3.12 2.59 2.80 2.90 3.14 1.80 1.77 -
P/RPS 8.39 8.58 8.04 9.64 10.11 6.17 6.10 5.45%
P/EPS 15.52 16.94 16.76 20.11 19.99 12.76 15.00 0.56%
EY 6.44 5.90 5.97 4.97 5.00 7.83 6.67 -0.58%
DY 3.85 3.86 3.57 3.22 7.22 3.70 3.77 0.35%
P/NAPS 6.78 6.64 7.18 8.06 5.06 3.05 2.95 14.86%

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