[UCHITEC] YoY TTM Result on 30-Sep-2017 [#3]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	141,135	156,242	135,663	133,540	119,634	106,640	92,381	7.31%
YoY %	-9.67%	15.17%	1.59%	11.62%	12.18%	15.43%	-	-
Horiz. %	152.77%	169.13%	146.85%	144.55%	129.50%	115.43%	100.00%	-
PBT	72,791	79,459	71,124	65,465	60,240	43,855	40,862	10.09%
YoY %	-8.39%	11.72%	8.64%	8.67%	37.36%	7.32%	-	-
Horiz. %	178.14%	194.46%	174.06%	160.21%	147.42%	107.32%	100.00%	-
Tax	-1,585	-2,588	-3,753	-1,616	-1,234	-1,171	5,370	-
YoY %	38.76%	31.04%	-132.24%	-30.96%	-5.38%	-121.81%	-	-
Horiz. %	-29.52%	-48.19%	-69.89%	-30.09%	-22.98%	-21.81%	100.00%	-
NP	71,206	76,871	67,371	63,849	59,006	42,684	46,232	7.45%
YoY %	-7.37%	14.10%	5.52%	8.21%	38.24%	-7.67%	-	-
Horiz. %	154.02%	166.27%	145.72%	138.11%	127.63%	92.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,206	76,871	67,371	63,849	59,006	42,684	46,232	7.45%
YoY %	-7.37%	14.10%	5.52%	8.21%	38.24%	-7.67%	-	-
Horiz. %	154.02%	166.27%	145.72%	138.11%	127.63%	92.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.18%	3.26%	5.28%	2.47%	2.05%	2.67%	-13.14%	-
YoY %	-33.13%	-38.26%	113.77%	20.49%	-23.22%	120.32%	-	-
Horiz. %	-16.59%	-24.81%	-40.18%	-18.80%	-15.60%	-20.32%	100.00%	-
Total Cost	69,929	79,371	68,292	69,691	60,628	63,956	46,149	7.16%
YoY %	-11.90%	16.22%	-2.01%	14.95%	-5.20%	38.59%	-	-
Horiz. %	151.53%	171.99%	147.98%	151.01%	131.37%	138.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	175,166	175,003	161,055	271,052	240,787	226,795	200,170	-2.19%
YoY %	0.09%	8.66%	-40.58%	12.57%	6.17%	13.30%	-	-
Horiz. %	87.51%	87.43%	80.46%	135.41%	120.29%	113.30%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	71,825	64,978	66,381	107,543	43,198	37,427	40,727	9.90%
YoY %	10.54%	-2.11%	-38.27%	148.95%	15.42%	-8.10%	-	-
Horiz. %	176.36%	159.55%	162.99%	264.06%	106.07%	91.90%	100.00%	-
Div Payout %	100.87%	84.53%	98.53%	168.43%	73.21%	87.69%	88.09%	-
YoY %	19.33%	-14.21%	-41.50%	130.06%	-16.51%	-0.45%	-	-
Horiz. %	114.51%	95.96%	111.85%	191.20%	83.11%	99.55%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	175,166	175,003	161,055	271,052	240,787	226,795	200,170	-2.19%
YoY %	0.09%	8.66%	-40.58%	12.57%	6.17%	13.30%	-	-
Horiz. %	87.51%	87.43%	80.46%	135.41%	120.29%	113.30%	100.00%	-
NOSH	451,282	450,912	450,550	445,103	443,695	377,993	370,685	3.33%
YoY %	0.08%	0.08%	1.22%	0.32%	17.38%	1.97%	-	-
Horiz. %	121.74%	121.64%	121.55%	120.08%	119.70%	101.97%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	50.45%	49.20%	49.66%	47.81%	49.32%	40.03%	50.04%	-
YoY %	2.54%	-0.93%	3.87%	-3.06%	23.21%	-20.00%	-	-
Horiz. %	100.82%	98.32%	99.24%	95.54%	98.56%	80.00%	100.00%	-
ROE	40.65%	43.93%	41.83%	23.56%	24.51%	18.82%	23.10%	-
YoY %	-7.47%	5.02%	77.55%	-3.88%	30.23%	-18.53%	-	-
Horiz. %	175.97%	190.17%	181.08%	101.99%	106.10%	81.47%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	31.42	34.82	30.32	30.55	29.31	28.21	24.92	3.93%
YoY %	-9.76%	14.84%	-0.75%	4.23%	3.90%	13.20%	-	-
Horiz. %	126.08%	139.73%	121.67%	122.59%	117.62%	113.20%	100.00%	-
EPS	15.85	17.13	15.06	14.60	14.46	11.29	12.47	4.07%
YoY %	-7.47%	13.75%	3.15%	0.97%	28.08%	-9.46%	-	-
Horiz. %	127.11%	137.37%	120.77%	117.08%	115.96%	90.54%	100.00%	-
DPS	16.00	14.50	14.84	24.60	10.58	10.00	11.00	6.43%
YoY %	10.34%	-2.29%	-39.67%	132.51%	5.80%	-9.09%	-	-
Horiz. %	145.45%	131.82%	134.91%	223.64%	96.18%	90.91%	100.00%	-
NAPS	0.39	0.39	0.36	0.62	0.59	0.60	0.54	-5.27%
YoY %	0.00%	8.33%	-41.94%	5.08%	-1.67%	11.11%	-	-
Horiz. %	72.22%	72.22%	66.67%	114.81%	109.26%	111.11%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 445,103
RPS	30.54	33.81	29.36	28.90	25.89	23.08	19.99	7.31%
YoY %	-9.67%	15.16%	1.59%	11.63%	12.18%	15.46%	-	-
Horiz. %	152.78%	169.13%	146.87%	144.57%	129.51%	115.46%	100.00%	-
EPS	15.41	16.64	14.58	13.82	12.77	9.24	10.01	7.44%
YoY %	-7.39%	14.13%	5.50%	8.22%	38.20%	-7.69%	-	-
Horiz. %	153.95%	166.23%	145.65%	138.06%	127.57%	92.31%	100.00%	-
DPS	15.54	14.06	14.37	23.27	9.35	8.10	8.81	9.91%
YoY %	10.53%	-2.16%	-38.25%	148.88%	15.43%	-8.06%	-	-
Horiz. %	176.39%	159.59%	163.11%	264.13%	106.13%	91.94%	100.00%	-
NAPS	0.3791	0.3787	0.3486	0.5866	0.5211	0.4908	0.4332	-2.19%
YoY %	0.11%	8.63%	-40.57%	12.57%	6.17%	13.30%	-	-
Horiz. %	87.51%	87.42%	80.47%	135.41%	120.29%	113.30%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	2.65	2.81	3.09	2.59	1.67	1.59	1.40	-
P/RPS	8.43	8.07	10.19	8.48	5.70	5.64	5.62	6.98%
YoY %	4.46%	-20.80%	20.17%	48.77%	1.06%	0.36%	-	-
Horiz. %	150.00%	143.59%	181.32%	150.89%	101.42%	100.36%	100.00%	-
P/EPS	16.72	16.40	20.52	17.73	11.55	14.08	11.23	6.85%
YoY %	1.95%	-20.08%	15.74%	53.51%	-17.97%	25.38%	-	-
Horiz. %	148.89%	146.04%	182.72%	157.88%	102.85%	125.38%	100.00%	-
EY	5.98	6.10	4.87	5.64	8.66	7.10	8.91	-6.42%
YoY %	-1.97%	25.26%	-13.65%	-34.87%	21.97%	-20.31%	-	-
Horiz. %	67.12%	68.46%	54.66%	63.30%	97.19%	79.69%	100.00%	-
DY	6.04	5.16	4.80	9.50	6.34	6.29	7.86	-4.29%
YoY %	17.05%	7.50%	-49.47%	49.84%	0.79%	-19.97%	-	-
Horiz. %	76.84%	65.65%	61.07%	120.87%	80.66%	80.03%	100.00%	-
P/NAPS	6.79	7.21	8.58	4.18	2.83	2.65	2.59	17.40%
YoY %	-5.83%	-15.97%	105.26%	47.70%	6.79%	2.32%	-	-
Horiz. %	262.16%	278.38%	331.27%	161.39%	109.27%	102.32%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	25/11/20	22/11/19	23/11/18	23/11/17	25/11/16	20/11/15	24/11/14	-
Price	2.59	2.80	2.90	3.14	1.80	1.77	1.41	-
P/RPS	8.24	8.04	9.56	10.28	6.14	6.27	5.66	6.45%
YoY %	2.49%	-15.90%	-7.00%	67.43%	-2.07%	10.78%	-	-
Horiz. %	145.58%	142.05%	168.90%	181.63%	108.48%	110.78%	100.00%	-
P/EPS	16.34	16.34	19.26	21.50	12.45	15.67	11.31	6.31%
YoY %	0.00%	-15.16%	-10.42%	72.69%	-20.55%	38.55%	-	-
Horiz. %	144.47%	144.47%	170.29%	190.10%	110.08%	138.55%	100.00%	-
EY	6.12	6.12	5.19	4.65	8.03	6.38	8.85	-5.95%
YoY %	0.00%	17.92%	11.61%	-42.09%	25.86%	-27.91%	-	-
Horiz. %	69.15%	69.15%	58.64%	52.54%	90.73%	72.09%	100.00%	-
DY	6.18	5.18	5.12	7.83	5.88	5.65	7.80	-3.80%
YoY %	19.31%	1.17%	-34.61%	33.16%	4.07%	-27.56%	-	-
Horiz. %	79.23%	66.41%	65.64%	100.38%	75.38%	72.44%	100.00%	-
P/NAPS	6.64	7.18	8.06	5.06	3.05	2.95	2.61	16.82%
YoY %	-7.52%	-10.92%	59.29%	65.90%	3.39%	13.03%	-	-
Horiz. %	254.41%	275.10%	308.81%	193.87%	116.86%	113.03%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 14:30:00

ADX

5 Mins

SELL

2024-05-16 11:55:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 11:55:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-16 11:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-16 11:50:00

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

629

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

425

PTRANS

PERAK TRANSIT BERHAD

423

YTLPOWR

YTL POWER INTERNATIONAL BHD

417

HLIND

HONG LEONG INDUSTRIES BHD

417

MYEG

MY E.G. SERVICES BHD

369

MBSB

MALAYSIA BUILDING SOCIETY BHD

333

SUPERMX

SUPERMAX CORPORATION BHD

323

Daily Stocks

HSI-CXG

0.23

+0.025

268,870,700

REVENUE

0.24

-0.005

260,177,700

TOPGLOV

1.15

-0.11

216,976,500

HSI-HUZ

0.205

-0.04

201,109,000

MQTECH

0.02

0.00

154,554,100

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

87,619,300

SUPERMX

0.99

-0.09

78,456,200

EDUSPEC-OR

0.005

0.00

75,002,700

SINKUNG

0.15

+0.01

68,308,800

More active Stocks

MPI

33.94

+1.42

100,200

F&N

33.50

+1.02

118,500

NESTLE

129.80

+0.80

17,100

UTDPLT

26.28

+0.66

233,100

HEIM

24.70

+0.50

183,800

ALLIANZ

22.10

+0.42

30,600

KSENG

6.34

+0.36

409,000

PANAMY

19.62

+0.36

16,200

PENTA

4.73

+0.28

3,143,600

HSTECH-C10

0.60

+0.25

40,000

More gainer Stocks

HARTA

3.47

-0.35

26,455,500

AIRPORT

10.14

-0.26

17,468,300

AJI

16.30

-0.26

106,500

KOSSAN

2.49

-0.25

14,155,000

KOSSAN-C60

0.565

-0.215

315,000

AHEALTH

2.93

-0.14

674,300

ICAP

3.31

-0.13

206,700

HARTA-C1W

0.39

-0.125

1,169,700

KUAISHO-C17

0.08

-0.12

58,800

DLADY

32.82

-0.12

1,500

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