[UCHITEC] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[UCHITEC] UCHI TECHNOLOGIES BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 56.21%
YoY- 32.25%
Quarter Report
Latest QR
Upcoming QR
UCHITEC's Result
UCHITEC's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 176,730 178,131 159,755 125,976 101,692 117,230 100,955 9.77%
PBT 114,028 125,490 94,532 68,652 52,290 58,544 51,627 14.10%
Tax -21,511 -25,901 -2,359 -551 -794 -2,306 -3,251 36.97%
NP 92,517 99,589 92,173 68,101 51,496 56,238 48,376 11.40%
-
NP to SH 92,517 99,589 92,173 68,101 51,496 56,238 48,376 11.40%
-
Tax Rate 18.86% 20.64% 2.50% 0.80% 1.52% 3.94% 6.30% -
Total Cost 84,213 78,542 67,582 57,875 50,196 60,992 52,579 8.15%
-
Net Worth 207,127 200,658 235,498 207,760 175,166 175,003 161,055 4.27%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 66,741 77,526 54,345 40,648 33,685 33,654 31,316 13.42%
Div Payout % 72.14% 77.85% 58.96% 59.69% 65.41% 59.84% 64.74% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 207,127 200,658 235,498 207,760 175,166 175,003 161,055 4.27%
NOSH 460,283 458,618 455,123 454,756 451,282 450,912 450,550 0.35%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 52.35% 55.91% 57.70% 54.06% 50.64% 47.97% 47.92% -
ROE 44.67% 49.63% 39.14% 32.78% 29.40% 32.14% 30.04% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 38.40 39.06 35.28 27.89 22.64 26.12 22.57 9.25%
EPS 20.10 21.83 20.35 15.06 11.47 12.53 10.81 10.88%
DPS 14.50 17.00 12.00 9.00 7.50 7.50 7.00 12.89%
NAPS 0.45 0.44 0.52 0.46 0.39 0.39 0.36 3.78%
Adjusted Per Share Value based on latest NOSH - 454,756
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 38.16 38.46 34.50 27.20 21.96 25.31 21.80 9.77%
EPS 19.98 21.50 19.90 14.70 11.12 12.14 10.45 11.39%
DPS 14.41 16.74 11.73 8.78 7.27 7.27 6.76 13.43%
NAPS 0.4472 0.4333 0.5085 0.4486 0.3782 0.3779 0.3478 4.27%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 3.75 3.46 3.25 3.13 2.65 2.81 3.09 -
P/RPS 9.77 8.86 9.21 11.22 11.70 10.76 13.69 -5.46%
P/EPS 18.66 15.84 15.97 20.76 23.11 22.42 28.58 -6.85%
EY 5.36 6.31 6.26 4.82 4.33 4.46 3.50 7.35%
DY 3.87 4.91 3.69 2.88 2.83 2.67 2.27 9.28%
P/NAPS 8.33 7.86 6.25 6.80 6.79 7.21 8.58 -0.49%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 24/11/23 25/11/22 25/11/21 25/11/20 22/11/19 23/11/18 -
Price 3.86 3.47 3.30 3.12 2.59 2.80 2.90 -
P/RPS 10.05 8.88 9.36 11.19 11.44 10.72 12.85 -4.00%
P/EPS 19.20 15.89 16.21 20.69 22.59 22.34 26.82 -5.41%
EY 5.21 6.29 6.17 4.83 4.43 4.48 3.73 5.72%
DY 3.76 4.90 3.64 2.88 2.90 2.68 2.41 7.68%
P/NAPS 8.58 7.89 6.35 6.78 6.64 7.18 8.06 1.04%

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