[UCHITEC] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 1.29%
YoY- 10.06%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 214,320 168,509 155,256 156,673 139,967 136,585 120,897 10.00%
PBT 127,942 92,170 84,649 79,045 72,542 72,148 57,087 14.38%
Tax -3,083 -734 -822 -3,097 -3,533 -1,647 -1,579 11.79%
NP 124,859 91,436 83,827 75,948 69,009 70,501 55,508 14.45%
-
NP to SH 124,859 91,436 83,827 75,948 69,009 70,501 55,508 14.45%
-
Tax Rate 2.41% 0.80% 0.97% 3.92% 4.87% 2.28% 2.77% -
Total Cost 89,461 77,073 71,429 80,725 70,958 66,084 65,389 5.36%
-
Net Worth 217,578 189,650 179,682 161,533 152,143 232,304 240,862 -1.67%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 113,322 90,309 76,365 71,792 62,647 109,577 53,986 13.14%
Div Payout % 90.76% 98.77% 91.10% 94.53% 90.78% 155.43% 97.26% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 217,578 189,650 179,682 161,533 152,143 232,304 240,862 -1.67%
NOSH 457,702 454,892 451,426 451,182 450,640 449,185 443,695 0.51%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 58.26% 54.26% 53.99% 48.48% 49.30% 51.62% 45.91% -
ROE 57.39% 48.21% 46.65% 47.02% 45.36% 30.35% 23.05% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 47.28 37.32 34.56 34.92 31.28 31.16 29.11 8.41%
EPS 27.54 20.21 18.66 16.92 15.41 16.08 13.37 12.79%
DPS 25.00 20.00 17.00 16.00 14.00 25.00 13.00 11.50%
NAPS 0.48 0.42 0.40 0.36 0.34 0.53 0.58 -3.10%
Adjusted Per Share Value based on latest NOSH - 451,182
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 46.38 36.47 33.60 33.91 30.29 29.56 26.16 10.00%
EPS 27.02 19.79 18.14 16.44 14.94 15.26 12.01 14.46%
DPS 24.53 19.55 16.53 15.54 13.56 23.72 11.68 13.15%
NAPS 0.4709 0.4104 0.3889 0.3496 0.3293 0.5028 0.5213 -1.67%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 3.27 3.14 2.60 2.78 2.54 3.31 1.78 -
P/RPS 6.92 8.41 7.52 7.96 8.12 10.62 6.11 2.09%
P/EPS 11.87 15.51 13.93 16.42 16.47 20.58 13.32 -1.90%
EY 8.42 6.45 7.18 6.09 6.07 4.86 7.51 1.92%
DY 7.65 6.37 6.54 5.76 5.51 7.55 7.30 0.78%
P/NAPS 6.81 7.48 6.50 7.72 7.47 6.25 3.07 14.19%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 23/02/22 24/02/21 26/02/20 26/02/19 26/02/18 24/02/17 -
Price 3.24 3.07 3.07 2.68 2.82 3.01 1.80 -
P/RPS 6.85 8.23 8.88 7.68 9.02 9.66 6.18 1.72%
P/EPS 11.76 15.16 16.45 15.83 18.29 18.71 13.47 -2.23%
EY 8.50 6.60 6.08 6.32 5.47 5.34 7.43 2.26%
DY 7.72 6.51 5.54 5.97 4.96 8.31 7.22 1.12%
P/NAPS 6.75 7.31 7.67 7.44 8.29 5.68 3.10 13.84%

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