[UCHITEC] YoY TTM Result on 30-Jun-2017 [#2]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	143,668	149,600	137,317	127,067	117,546	102,031	90,517	7.99%
YoY %	-3.97%	8.94%	8.07%	8.10%	15.21%	12.72%	-	-
Horiz. %	158.72%	165.27%	151.70%	140.38%	129.86%	112.72%	100.00%	-
PBT	73,068	76,233	71,591	62,397	53,308	43,177	39,393	10.83%
YoY %	-4.15%	6.48%	14.73%	17.05%	23.46%	9.61%	-	-
Horiz. %	185.48%	193.52%	181.74%	158.40%	135.32%	109.61%	100.00%	-
Tax	-2,549	-2,786	-2,888	-1,624	-1,239	-1,149	3,307	-
YoY %	8.51%	3.53%	-77.83%	-31.07%	-7.83%	-134.74%	-	-
Horiz. %	-77.08%	-84.25%	-87.33%	-49.11%	-37.47%	-34.74%	100.00%	-
NP	70,519	73,447	68,703	60,773	52,069	42,028	42,700	8.71%
YoY %	-3.99%	6.91%	13.05%	16.72%	23.89%	-1.57%	-	-
Horiz. %	165.15%	172.01%	160.90%	142.33%	121.94%	98.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,519	73,447	68,703	60,773	52,069	42,028	42,700	8.71%
YoY %	-3.99%	6.91%	13.05%	16.72%	23.89%	-1.57%	-	-
Horiz. %	165.15%	172.01%	160.90%	142.33%	121.94%	98.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.49%	3.65%	4.03%	2.60%	2.32%	2.66%	-8.39%	-
YoY %	-4.38%	-9.43%	55.00%	12.07%	-12.78%	131.70%	-	-
Horiz. %	-41.60%	-43.50%	-48.03%	-30.99%	-27.65%	-31.70%	100.00%	-
Total Cost	73,149	76,153	68,614	66,294	65,477	60,003	47,817	7.33%
YoY %	-3.94%	10.99%	3.50%	1.25%	9.12%	25.48%	-	-
Horiz. %	152.98%	159.26%	143.49%	138.64%	136.93%	125.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	152,699	152,554	263,982	248,934	216,521	209,624	189,097	-3.49%
YoY %	0.10%	-42.21%	6.04%	14.97%	3.29%	10.86%	-	-
Horiz. %	80.75%	80.67%	139.60%	131.64%	114.50%	110.86%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	71,794	62,639	109,385	53,628	41,692	37,062	36,997	11.67%
YoY %	14.62%	-42.74%	103.97%	28.63%	12.49%	0.18%	-	-
Horiz. %	194.05%	169.31%	295.66%	144.95%	112.69%	100.18%	100.00%	-
Div Payout %	101.81%	85.29%	159.22%	88.24%	80.07%	88.19%	86.64%	-
YoY %	19.37%	-46.43%	80.44%	10.20%	-9.21%	1.79%	-	-
Horiz. %	117.51%	98.44%	183.77%	101.85%	92.42%	101.79%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	152,699	152,554	263,982	248,934	216,521	209,624	189,097	-3.49%
YoY %	0.10%	-42.21%	6.04%	14.97%	3.29%	10.86%	-	-
Horiz. %	80.75%	80.67%	139.60%	131.64%	114.50%	110.86%	100.00%	-
NOSH	451,182	450,773	449,698	445,083	393,675	374,329	370,780	3.32%
YoY %	0.09%	0.24%	1.04%	13.06%	5.17%	0.96%	-	-
Horiz. %	121.68%	121.57%	121.28%	120.04%	106.17%	100.96%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	49.08%	49.10%	50.03%	47.83%	44.30%	41.19%	47.17%	-
YoY %	-0.04%	-1.86%	4.60%	7.97%	7.55%	-12.68%	-	-
Horiz. %	104.05%	104.09%	106.06%	101.40%	93.92%	87.32%	100.00%	-
ROE	46.18%	48.14%	26.03%	24.41%	24.05%	20.05%	22.58%	-
YoY %	-4.07%	84.94%	6.64%	1.50%	19.95%	-11.20%	-	-
Horiz. %	204.52%	213.20%	115.28%	108.10%	106.51%	88.80%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	31.99	33.34	30.69	29.10	29.86	27.26	24.41	4.60%
YoY %	-4.05%	8.63%	5.46%	-2.55%	9.54%	11.68%	-	-
Horiz. %	131.05%	136.58%	125.73%	119.21%	122.33%	111.68%	100.00%	-
EPS	15.70	16.37	15.36	13.92	13.23	11.23	11.52	5.29%
YoY %	-4.09%	6.58%	10.34%	5.22%	17.81%	-2.52%	-	-
Horiz. %	136.28%	142.10%	133.33%	120.83%	114.84%	97.48%	100.00%	-
DPS	16.00	14.00	24.45	12.28	10.59	10.00	10.00	8.14%
YoY %	14.29%	-42.74%	99.10%	15.96%	5.90%	0.00%	-	-
Horiz. %	160.00%	140.00%	244.50%	122.80%	105.90%	100.00%	100.00%	-
NAPS	0.34	0.34	0.59	0.57	0.55	0.56	0.51	-6.52%
YoY %	0.00%	-42.37%	3.51%	3.64%	-1.79%	9.80%	-	-
Horiz. %	66.67%	66.67%	115.69%	111.76%	107.84%	109.80%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 445,083
RPS	31.09	32.38	29.72	27.50	25.44	22.08	19.59	7.99%
YoY %	-3.98%	8.95%	8.07%	8.10%	15.22%	12.71%	-	-
Horiz. %	158.70%	165.29%	151.71%	140.38%	129.86%	112.71%	100.00%	-
EPS	15.26	15.90	14.87	13.15	11.27	9.10	9.24	8.71%
YoY %	-4.03%	6.93%	13.08%	16.68%	23.85%	-1.52%	-	-
Horiz. %	165.15%	172.08%	160.93%	142.32%	121.97%	98.48%	100.00%	-
DPS	15.54	13.56	23.67	11.61	9.02	8.02	8.01	11.66%
YoY %	14.60%	-42.71%	103.88%	28.71%	12.47%	0.12%	-	-
Horiz. %	194.01%	169.29%	295.51%	144.94%	112.61%	100.12%	100.00%	-
NAPS	0.3305	0.3302	0.5713	0.5388	0.4686	0.4537	0.4093	-3.49%
YoY %	0.09%	-42.20%	6.03%	14.98%	3.28%	10.85%	-	-
Horiz. %	80.75%	80.67%	139.58%	131.64%	114.49%	110.85%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	2.57	2.88	2.73	1.85	1.53	1.58	1.39	-
P/RPS	8.03	8.64	8.90	6.36	5.12	5.80	5.69	5.90%
YoY %	-7.06%	-2.92%	39.94%	24.22%	-11.72%	1.93%	-	-
Horiz. %	141.12%	151.85%	156.41%	111.78%	89.98%	101.93%	100.00%	-
P/EPS	16.37	17.59	17.78	13.29	11.57	14.07	12.07	5.20%
YoY %	-6.94%	-1.07%	33.78%	14.87%	-17.77%	16.57%	-	-
Horiz. %	135.63%	145.73%	147.31%	110.11%	95.86%	116.57%	100.00%	-
EY	6.11	5.68	5.62	7.52	8.64	7.11	8.29	-4.95%
YoY %	7.57%	1.07%	-25.27%	-12.96%	21.52%	-14.23%	-	-
Horiz. %	73.70%	68.52%	67.79%	90.71%	104.22%	85.77%	100.00%	-
DY	6.23	4.86	8.96	6.64	6.92	6.33	7.19	-2.35%
YoY %	28.19%	-45.76%	34.94%	-4.05%	9.32%	-11.96%	-	-
Horiz. %	86.65%	67.59%	124.62%	92.35%	96.24%	88.04%	100.00%	-
P/NAPS	7.56	8.47	4.63	3.25	2.78	2.82	2.73	18.48%
YoY %	-10.74%	82.94%	42.46%	16.91%	-1.42%	3.30%	-	-
Horiz. %	276.92%	310.26%	169.60%	119.05%	101.83%	103.30%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	26/08/19	21/08/18	23/08/17	24/08/16	20/08/15	19/08/14	-
Price	2.77	2.78	3.32	2.10	1.66	1.46	1.43	-
P/RPS	8.66	8.34	10.82	7.22	5.56	5.36	5.86	6.71%
YoY %	3.84%	-22.92%	49.86%	29.86%	3.73%	-8.53%	-	-
Horiz. %	147.78%	142.32%	184.64%	123.21%	94.88%	91.47%	100.00%	-
P/EPS	17.64	16.98	21.62	15.09	12.55	13.00	12.42	6.01%
YoY %	3.89%	-21.46%	43.27%	20.24%	-3.46%	4.67%	-	-
Horiz. %	142.03%	136.71%	174.07%	121.50%	101.05%	104.67%	100.00%	-
EY	5.67	5.89	4.63	6.63	7.97	7.69	8.05	-5.66%
YoY %	-3.74%	27.21%	-30.17%	-16.81%	3.64%	-4.47%	-	-
Horiz. %	70.43%	73.17%	57.52%	82.36%	99.01%	95.53%	100.00%	-
DY	5.78	5.04	7.36	5.85	6.38	6.85	6.99	-3.11%
YoY %	14.68%	-31.52%	25.81%	-8.31%	-6.86%	-2.00%	-	-
Horiz. %	82.69%	72.10%	105.29%	83.69%	91.27%	98.00%	100.00%	-
P/NAPS	8.15	8.18	5.63	3.68	3.02	2.61	2.80	19.47%
YoY %	-0.37%	45.29%	52.99%	21.85%	15.71%	-6.79%	-	-
Horiz. %	291.07%	292.14%	201.07%	131.43%	107.86%	93.21%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

PBBANK

PUBLIC BANK BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

290

HLIND

HONG LEONG INDUSTRIES BHD

285

PTRANS

PERAK TRANSIT BERHAD

281

JCY

JCY INTERNATIONAL BERHAD

241

NOTION

NOTION VTEC BHD

195

GENTING

GENTING BHD

141

YTLPOWR

YTL POWER INTERNATIONAL BHD

118

MAYBANK

MALAYAN BANKING BHD

114

MYEG

MY E.G. SERVICES BHD

110

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

INIX-OR

0.02

0.00

141,839,900

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

EDUSPEC-OR

0.005

0.00

75,002,700

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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