[UCHITEC] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	237,508	213,006	167,968	135,589	156,306	134,606	135,836	9.75%
YoY %	11.50%	26.81%	23.88%	-13.25%	16.12%	-0.91%	-	-
Horiz. %	174.85%	156.81%	123.65%	99.82%	115.07%	99.09%	100.00%	-
PBT	167,320	126,042	91,536	69,720	78,058	68,836	70,201	15.56%
YoY %	32.75%	37.70%	31.29%	-10.68%	13.40%	-1.94%	-	-
Horiz. %	238.34%	179.54%	130.39%	99.31%	111.19%	98.06%	100.00%	-
Tax	-34,534	-3,145	-734	-1,058	-3,074	-4,334	-1,526	68.14%
YoY %	-998.06%	-328.47%	30.62%	65.58%	29.07%	-184.01%	-	-
Horiz. %	2,263.04%	206.09%	48.10%	69.33%	201.44%	284.01%	100.00%	-
NP	132,785	122,897	90,801	68,661	74,984	64,501	68,674	11.61%
YoY %	8.05%	35.35%	32.25%	-8.43%	16.25%	-6.08%	-	-
Horiz. %	193.36%	178.96%	132.22%	99.98%	109.19%	93.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	132,785	122,897	90,801	68,661	74,984	64,501	68,674	11.61%
YoY %	8.05%	35.35%	32.25%	-8.43%	16.25%	-6.08%	-	-
Horiz. %	193.36%	178.96%	132.22%	99.98%	109.19%	93.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.64%	2.50%	0.80%	1.52%	3.94%	6.30%	2.17%	-
YoY %	725.60%	212.50%	-47.37%	-61.42%	-37.46%	190.32%	-	-
Horiz. %	951.15%	115.21%	36.87%	70.05%	181.57%	290.32%	100.00%	-
Total Cost	104,722	90,109	77,166	66,928	81,322	70,105	67,161	7.68%
YoY %	16.22%	16.77%	15.30%	-17.70%	16.00%	4.38%	-	-
Horiz. %	155.93%	134.17%	114.90%	99.65%	121.09%	104.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,658	235,498	207,760	175,166	175,003	161,055	271,052	-4.88%
YoY %	-14.79%	13.35%	18.61%	0.09%	8.66%	-40.58%	-	-
Horiz. %	74.03%	86.88%	76.65%	64.62%	64.56%	59.42%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	103,369	72,461	54,198	44,914	44,872	41,755	99,094	0.70%
YoY %	42.65%	33.70%	20.67%	0.09%	7.46%	-57.86%	-	-
Horiz. %	104.31%	73.12%	54.69%	45.32%	45.28%	42.14%	100.00%	-
Div Payout %	77.85%	58.96%	59.69%	65.41%	59.84%	64.74%	144.30%	-
YoY %	32.04%	-1.22%	-8.74%	9.31%	-7.57%	-55.14%	-	-
Horiz. %	53.95%	40.86%	41.37%	45.33%	41.47%	44.86%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	200,658	235,498	207,760	175,166	175,003	161,055	271,052	-4.88%
YoY %	-14.79%	13.35%	18.61%	0.09%	8.66%	-40.58%	-	-
Horiz. %	74.03%	86.88%	76.65%	64.62%	64.56%	59.42%	100.00%	-
NOSH	458,618	455,123	454,756	451,282	450,912	450,550	445,103	0.49%
YoY %	0.77%	0.08%	0.77%	0.08%	0.08%	1.22%	-	-
Horiz. %	103.04%	102.25%	102.17%	101.39%	101.31%	101.22%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	55.91%	57.70%	54.06%	50.64%	47.97%	47.92%	50.56%	-
YoY %	-3.10%	6.73%	6.75%	5.57%	0.10%	-5.22%	-	-
Horiz. %	110.58%	114.12%	106.92%	100.16%	94.88%	94.78%	100.00%	-
ROE	66.17%	52.19%	43.70%	39.20%	42.85%	40.05%	25.34%	-
YoY %	26.79%	19.43%	11.48%	-8.52%	6.99%	58.05%	-	-
Horiz. %	261.13%	205.96%	172.45%	154.70%	169.10%	158.05%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	52.08	47.03	37.19	30.19	34.83	30.09	31.07	8.98%
YoY %	10.74%	26.46%	23.19%	-13.32%	15.75%	-3.15%	-	-
Horiz. %	167.62%	151.37%	119.70%	97.17%	112.10%	96.85%	100.00%	-
EPS	29.11	27.13	20.08	15.29	16.71	14.41	15.71	10.82%
YoY %	7.30%	35.11%	31.33%	-8.50%	15.96%	-8.27%	-	-
Horiz. %	185.30%	172.69%	127.82%	97.33%	106.37%	91.73%	100.00%	-
DPS	22.67	16.00	12.00	10.00	10.00	9.33	22.67	0.00%
YoY %	41.69%	33.33%	20.00%	0.00%	7.18%	-58.84%	-	-
Horiz. %	100.00%	70.58%	52.93%	44.11%	44.11%	41.16%	100.00%	-
NAPS	0.44	0.52	0.46	0.39	0.39	0.36	0.62	-5.55%
YoY %	-15.38%	13.04%	17.95%	0.00%	8.33%	-41.94%	-	-
Horiz. %	70.97%	83.87%	74.19%	62.90%	62.90%	58.06%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 455,123
RPS	51.40	46.10	36.35	29.34	33.83	29.13	29.40	9.75%
YoY %	11.50%	26.82%	23.89%	-13.27%	16.13%	-0.92%	-	-
Horiz. %	174.83%	156.80%	123.64%	99.80%	115.07%	99.08%	100.00%	-
EPS	28.74	26.60	19.65	14.86	16.23	13.96	14.86	11.61%
YoY %	8.05%	35.37%	32.23%	-8.44%	16.26%	-6.06%	-	-
Horiz. %	193.41%	179.00%	132.23%	100.00%	109.22%	93.94%	100.00%	-
DPS	22.37	15.68	11.73	9.72	9.71	9.04	21.45	0.70%
YoY %	42.67%	33.67%	20.68%	0.10%	7.41%	-57.86%	-	-
Horiz. %	104.29%	73.10%	54.69%	45.31%	45.27%	42.14%	100.00%	-
NAPS	0.4343	0.5097	0.4496	0.3791	0.3787	0.3486	0.5866	-4.88%
YoY %	-14.79%	13.37%	18.60%	0.11%	8.63%	-40.57%	-	-
Horiz. %	74.04%	86.89%	76.65%	64.63%	64.56%	59.43%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	3.46	3.25	3.13	2.65	2.81	3.09	2.59	-
P/RPS	6.64	6.91	8.42	8.78	8.07	10.27	8.34	-3.72%
YoY %	-3.91%	-17.93%	-4.10%	8.80%	-21.42%	23.14%	-	-
Horiz. %	79.62%	82.85%	100.96%	105.28%	96.76%	123.14%	100.00%	-
P/EPS	11.88	11.98	15.57	17.33	16.82	21.43	16.49	-5.31%
YoY %	-0.83%	-23.06%	-10.16%	3.03%	-21.51%	29.96%	-	-
Horiz. %	72.04%	72.65%	94.42%	105.09%	102.00%	129.96%	100.00%	-
EY	8.42	8.35	6.42	5.77	5.95	4.67	6.07	5.60%
YoY %	0.84%	30.06%	11.27%	-3.03%	27.41%	-23.06%	-	-
Horiz. %	138.71%	137.56%	105.77%	95.06%	98.02%	76.94%	100.00%	-
DY	6.55	4.92	3.83	3.77	3.56	3.02	8.75	-4.70%
YoY %	33.13%	28.46%	1.59%	5.90%	17.88%	-65.49%	-	-
Horiz. %	74.86%	56.23%	43.77%	43.09%	40.69%	34.51%	100.00%	-
P/NAPS	7.86	6.25	6.80	6.79	7.21	8.58	4.18	11.09%
YoY %	25.76%	-8.09%	0.15%	-5.83%	-15.97%	105.26%	-	-
Horiz. %	188.04%	149.52%	162.68%	162.44%	172.49%	205.26%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	24/11/23	25/11/22	25/11/21	25/11/20	22/11/19	23/11/18	23/11/17	-
Price	3.47	3.30	3.12	2.59	2.80	2.90	3.14	-
P/RPS	6.66	7.02	8.39	8.58	8.04	9.64	10.11	-6.71%
YoY %	-5.13%	-16.33%	-2.21%	6.72%	-16.60%	-4.65%	-	-
Horiz. %	65.88%	69.44%	82.99%	84.87%	79.53%	95.35%	100.00%	-
P/EPS	11.92	12.16	15.52	16.94	16.76	20.11	19.99	-8.25%
YoY %	-1.97%	-21.65%	-8.38%	1.07%	-16.66%	0.60%	-	-
Horiz. %	59.63%	60.83%	77.64%	84.74%	83.84%	100.60%	100.00%	-
EY	8.39	8.22	6.44	5.90	5.97	4.97	5.00	9.00%
YoY %	2.07%	27.64%	9.15%	-1.17%	20.12%	-0.60%	-	-
Horiz. %	167.80%	164.40%	128.80%	118.00%	119.40%	99.40%	100.00%	-
DY	6.53	4.85	3.85	3.86	3.57	3.22	7.22	-1.65%
YoY %	34.64%	25.97%	-0.26%	8.12%	10.87%	-55.40%	-	-
Horiz. %	90.44%	67.17%	53.32%	53.46%	49.45%	44.60%	100.00%	-
P/NAPS	7.89	6.35	6.78	6.64	7.18	8.06	5.06	7.68%
YoY %	24.25%	-6.34%	2.11%	-7.52%	-10.92%	59.29%	-	-
Horiz. %	155.93%	125.49%	133.99%	131.23%	141.90%	159.29%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:30:00

EMA 5

5 Mins

BUY

2024-04-29 16:25:00

EMA 5

5 Mins

SELL

2024-04-29 15:30:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-04-29 14:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-29 14:50:00

TURTLE SYSTEM 55

10 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

580

YTLPOWR

YTL POWER INTERNATIONAL BHD

547

MPI

MALAYSIAN PACIFIC INDUSTRIES

475

PTRANS

PERAK TRANSIT BERHAD

472

HLIND

HONG LEONG INDUSTRIES BHD

450

MYEG

MY E.G. SERVICES BHD

431

YTL

YTL CORPORATION BHD

353

CAPITALA

CAPITAL A BERHAD

308

SAPNRG

SAPURA ENERGY BERHAD

252

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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