[UCHITEC] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 69.35%
YoY- 16.25%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 159,755 125,976 101,692 117,230 100,955 101,877 89,234 10.18%
PBT 94,532 68,652 52,290 58,544 51,627 52,651 44,273 13.47%
Tax -2,359 -551 -794 -2,306 -3,251 -1,145 -1,108 13.41%
NP 92,173 68,101 51,496 56,238 48,376 51,506 43,165 13.47%
-
NP to SH 92,173 68,101 51,496 56,238 48,376 51,506 43,165 13.47%
-
Tax Rate 2.50% 0.80% 1.52% 3.94% 6.30% 2.17% 2.50% -
Total Cost 67,582 57,875 50,196 60,992 52,579 50,371 46,069 6.59%
-
Net Worth 235,498 207,760 175,166 175,003 161,055 271,052 240,787 -0.36%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 54,345 40,648 33,685 33,654 31,316 74,320 20,405 17.72%
Div Payout % 58.96% 59.69% 65.41% 59.84% 64.74% 144.30% 47.27% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 235,498 207,760 175,166 175,003 161,055 271,052 240,787 -0.36%
NOSH 455,123 454,756 451,282 450,912 450,550 445,103 443,695 0.42%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 57.70% 54.06% 50.64% 47.97% 47.92% 50.56% 48.37% -
ROE 39.14% 32.78% 29.40% 32.14% 30.04% 19.00% 17.93% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 35.28 27.89 22.64 26.12 22.57 23.30 21.86 8.30%
EPS 20.35 15.06 11.47 12.53 10.81 11.78 10.58 11.51%
DPS 12.00 9.00 7.50 7.50 7.00 17.00 5.00 15.70%
NAPS 0.52 0.46 0.39 0.39 0.36 0.62 0.59 -2.08%
Adjusted Per Share Value based on latest NOSH - 450,912
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 34.57 27.26 22.01 25.37 21.85 22.05 19.31 10.18%
EPS 19.95 14.74 11.14 12.17 10.47 11.15 9.34 13.47%
DPS 11.76 8.80 7.29 7.28 6.78 16.08 4.42 17.70%
NAPS 0.5097 0.4496 0.3791 0.3787 0.3486 0.5866 0.5211 -0.36%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.25 3.13 2.65 2.81 3.09 2.59 1.67 -
P/RPS 9.21 11.22 11.70 10.76 13.69 11.11 7.64 3.16%
P/EPS 15.97 20.76 23.11 22.42 28.58 21.98 15.79 0.18%
EY 6.26 4.82 4.33 4.46 3.50 4.55 6.33 -0.18%
DY 3.69 2.88 2.83 2.67 2.27 6.56 2.99 3.56%
P/NAPS 6.25 6.80 6.79 7.21 8.58 4.18 2.83 14.10%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 25/11/21 25/11/20 22/11/19 23/11/18 23/11/17 25/11/16 -
Price 3.30 3.12 2.59 2.80 2.90 3.14 1.80 -
P/RPS 9.36 11.19 11.44 10.72 12.85 13.47 8.23 2.16%
P/EPS 16.21 20.69 22.59 22.34 26.82 26.65 17.02 -0.80%
EY 6.17 4.83 4.43 4.48 3.73 3.75 5.88 0.80%
DY 3.64 2.88 2.90 2.68 2.41 5.41 2.78 4.59%
P/NAPS 6.35 6.78 6.64 7.18 8.06 5.06 3.05 12.99%

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