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

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
TTM Result
Revenue	202,288	179,540	141,135	156,242	135,663	133,540	119,634	9.14%
YoY %	12.67%	27.21%	-9.67%	15.17%	1.59%	11.62%	-	-
Horiz. %	169.09%	150.07%	117.97%	130.60%	113.40%	111.62%	100.00%	-
PBT	118,050	101,011	72,791	79,459	71,124	65,465	60,240	11.85%
YoY %	16.87%	38.77%	-8.39%	11.72%	8.64%	8.67%	-	-
Horiz. %	195.97%	167.68%	120.83%	131.90%	118.07%	108.67%	100.00%	-
Tax	-2,542	-579	-1,585	-2,588	-3,753	-1,616	-1,234	12.79%
YoY %	-339.03%	63.47%	38.76%	31.04%	-132.24%	-30.96%	-	-
Horiz. %	206.00%	46.92%	128.44%	209.72%	304.13%	130.96%	100.00%	-
NP	115,508	100,432	71,206	76,871	67,371	63,849	59,006	11.83%
YoY %	15.01%	41.04%	-7.37%	14.10%	5.52%	8.21%	-	-
Horiz. %	195.76%	170.21%	120.68%	130.28%	114.18%	108.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	115,508	100,432	71,206	76,871	67,371	63,849	59,006	11.83%
YoY %	15.01%	41.04%	-7.37%	14.10%	5.52%	8.21%	-	-
Horiz. %	195.76%	170.21%	120.68%	130.28%	114.18%	108.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.15%	0.57%	2.18%	3.26%	5.28%	2.47%	2.05%	-
YoY %	277.19%	-73.85%	-33.13%	-38.26%	113.77%	20.49%	-	-
Horiz. %	104.88%	27.80%	106.34%	159.02%	257.56%	120.49%	100.00%	-
Total Cost	86,780	79,108	69,929	79,371	68,292	69,691	60,628	6.15%
YoY %	9.70%	13.13%	-11.90%	16.22%	-2.01%	14.95%	-	-
Horiz. %	143.14%	130.48%	115.34%	130.91%	112.64%	114.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	235,498	207,760	175,166	175,003	161,055	271,052	240,787	-0.36%
YoY %	13.35%	18.61%	0.09%	8.66%	-40.58%	12.57%	-	-
Horiz. %	97.80%	86.28%	72.75%	72.68%	66.89%	112.57%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	104,016	83,323	71,825	64,978	66,381	107,543	43,198	15.76%
YoY %	24.83%	16.01%	10.54%	-2.11%	-38.27%	148.95%	-	-
Horiz. %	240.79%	192.89%	166.27%	150.42%	153.67%	248.95%	100.00%	-
Div Payout %	90.05%	82.97%	100.87%	84.53%	98.53%	168.43%	73.21%	-
YoY %	8.53%	-17.75%	19.33%	-14.21%	-41.50%	130.06%	-	-
Horiz. %	123.00%	113.33%	137.78%	115.46%	134.59%	230.06%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	235,498	207,760	175,166	175,003	161,055	271,052	240,787	-0.36%
YoY %	13.35%	18.61%	0.09%	8.66%	-40.58%	12.57%	-	-
Horiz. %	97.80%	86.28%	72.75%	72.68%	66.89%	112.57%	100.00%	-
NOSH	455,123	454,756	451,282	450,912	450,550	445,103	443,695	0.42%
YoY %	0.08%	0.77%	0.08%	0.08%	1.22%	0.32%	-	-
Horiz. %	102.58%	102.49%	101.71%	101.63%	101.54%	100.32%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	57.10%	55.94%	50.45%	49.20%	49.66%	47.81%	49.32%	-
YoY %	2.07%	10.88%	2.54%	-0.93%	3.87%	-3.06%	-	-
Horiz. %	115.77%	113.42%	102.29%	99.76%	100.69%	96.94%	100.00%	-
ROE	49.05%	48.34%	40.65%	43.93%	41.83%	23.56%	24.51%	-
YoY %	1.47%	18.92%	-7.47%	5.02%	77.55%	-3.88%	-	-
Horiz. %	200.12%	197.23%	165.85%	179.23%	170.67%	96.12%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	44.67	39.75	31.42	34.82	30.32	30.55	29.31	7.27%
YoY %	12.38%	26.51%	-9.76%	14.84%	-0.75%	4.23%	-	-
Horiz. %	152.41%	135.62%	107.20%	118.80%	103.45%	104.23%	100.00%	-
EPS	25.51	22.24	15.85	17.13	15.06	14.60	14.46	9.91%
YoY %	14.70%	40.32%	-7.47%	13.75%	3.15%	0.97%	-	-
Horiz. %	176.42%	153.80%	109.61%	118.46%	104.15%	100.97%	100.00%	-
DPS	23.00	18.50	16.00	14.50	14.84	24.60	10.58	13.81%
YoY %	24.32%	15.62%	10.34%	-2.29%	-39.67%	132.51%	-	-
Horiz. %	217.39%	174.86%	151.23%	137.05%	140.26%	232.51%	100.00%	-
NAPS	0.52	0.46	0.39	0.39	0.36	0.62	0.59	-2.08%
YoY %	13.04%	17.95%	0.00%	8.33%	-41.94%	5.08%	-	-
Horiz. %	88.14%	77.97%	66.10%	66.10%	61.02%	105.08%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 450,912
RPS	43.78	38.86	30.54	33.81	29.36	28.90	25.89	9.14%
YoY %	12.66%	27.24%	-9.67%	15.16%	1.59%	11.63%	-	-
Horiz. %	169.10%	150.10%	117.96%	130.59%	113.40%	111.63%	100.00%	-
EPS	25.00	21.74	15.41	16.64	14.58	13.82	12.77	11.84%
YoY %	15.00%	41.08%	-7.39%	14.13%	5.50%	8.22%	-	-
Horiz. %	195.77%	170.24%	120.67%	130.31%	114.17%	108.22%	100.00%	-
DPS	22.51	18.03	15.54	14.06	14.37	23.27	9.35	15.76%
YoY %	24.85%	16.02%	10.53%	-2.16%	-38.25%	148.88%	-	-
Horiz. %	240.75%	192.83%	166.20%	150.37%	153.69%	248.88%	100.00%	-
NAPS	0.5097	0.4496	0.3791	0.3787	0.3486	0.5866	0.5211	-0.36%
YoY %	13.37%	18.60%	0.11%	8.63%	-40.57%	12.57%	-	-
Horiz. %	97.81%	86.28%	72.75%	72.67%	66.90%	112.57%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
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	7.28	7.87	8.43	8.07	10.19	8.48	5.70	4.16%
YoY %	-7.50%	-6.64%	4.46%	-20.80%	20.17%	48.77%	-	-
Horiz. %	127.72%	138.07%	147.89%	141.58%	178.77%	148.77%	100.00%	-
P/EPS	12.74	14.08	16.72	16.40	20.52	17.73	11.55	1.64%
YoY %	-9.52%	-15.79%	1.95%	-20.08%	15.74%	53.51%	-	-
Horiz. %	110.30%	121.90%	144.76%	141.99%	177.66%	153.51%	100.00%	-
EY	7.85	7.10	5.98	6.10	4.87	5.64	8.66	-1.62%
YoY %	10.56%	18.73%	-1.97%	25.26%	-13.65%	-34.87%	-	-
Horiz. %	90.65%	81.99%	69.05%	70.44%	56.24%	65.13%	100.00%	-
DY	7.08	5.91	6.04	5.16	4.80	9.50	6.34	1.85%
YoY %	19.80%	-2.15%	17.05%	7.50%	-49.47%	49.84%	-	-
Horiz. %	111.67%	93.22%	95.27%	81.39%	75.71%	149.84%	100.00%	-
P/NAPS	6.25	6.80	6.79	7.21	8.58	4.18	2.83	14.10%
YoY %	-8.09%	0.15%	-5.83%	-15.97%	105.26%	47.70%	-	-
Horiz. %	220.85%	240.28%	239.93%	254.77%	303.18%	147.70%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
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	7.39	7.85	8.24	8.04	9.56	10.28	6.14	3.13%
YoY %	-5.86%	-4.73%	2.49%	-15.90%	-7.00%	67.43%	-	-
Horiz. %	120.36%	127.85%	134.20%	130.94%	155.70%	167.43%	100.00%	-
P/EPS	12.94	14.03	16.34	16.34	19.26	21.50	12.45	0.64%
YoY %	-7.77%	-14.14%	0.00%	-15.16%	-10.42%	72.69%	-	-
Horiz. %	103.94%	112.69%	131.24%	131.24%	154.70%	172.69%	100.00%	-
EY	7.73	7.13	6.12	6.12	5.19	4.65	8.03	-0.63%
YoY %	8.42%	16.50%	0.00%	17.92%	11.61%	-42.09%	-	-
Horiz. %	96.26%	88.79%	76.21%	76.21%	64.63%	57.91%	100.00%	-
DY	6.97	5.93	6.18	5.18	5.12	7.83	5.88	2.87%
YoY %	17.54%	-4.05%	19.31%	1.17%	-34.61%	33.16%	-	-
Horiz. %	118.54%	100.85%	105.10%	88.10%	87.07%	133.16%	100.00%	-
P/NAPS	6.35	6.78	6.64	7.18	8.06	5.06	3.05	12.99%
YoY %	-6.34%	2.11%	-7.52%	-10.92%	59.29%	65.90%	-	-
Horiz. %	208.20%	222.30%	217.70%	235.41%	264.26%	165.90%	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 15:30:00

ADX

5 Mins

BUY

2024-05-16 15:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 15:25:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-16 15:15:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-16 15:15:00

TURTLE SYSTEM 55

5 Mins

BUY

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

634

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

PTRANS

PERAK TRANSIT BERHAD

422

HLIND

HONG LEONG INDUSTRIES BHD

414

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

378

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

SUPERMX

SUPERMAX CORPORATION BHD

318

Daily Stocks

HSI-CXG

0.23

+0.025

280,180,300

REVENUE

0.235

-0.01

272,110,300

TOPGLOV

1.21

-0.05

263,071,700

HSI-HUZ

0.205

-0.04

232,343,800

MQTECH

0.015

-0.005

156,871,100

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

95,890,500

MYEG

1.04

+0.01

87,470,500

SUPERMX

1.01

-0.07

87,159,800

SINKUNG

0.15

+0.01

83,706,600

More active Stocks

MPI

33.52

+1.00

162,600

F&N

33.28

+0.80

201,700

UTDPLT

26.22

+0.60

263,400

HEIM

24.78

+0.58

299,400

CARLSBG

20.12

+0.50

349,700

NESTLE

129.50

+0.50

27,800

ALLIANZ

22.06

+0.38

31,100

PANAMY

19.62

+0.36

16,600

KSENG

6.30

+0.32

499,600

GCB

3.41

+0.31

6,584,700

More gainer Stocks

AJI

16.16

-0.40

202,600

AIRPORT

10.06

-0.34

22,938,000

HARTA

3.55

-0.27

32,017,000

KOSSAN

2.48

-0.26

19,690,900

DLADY

32.72

-0.22

2,100

KOSSAN-C60

0.585

-0.195

341,000

AHEALTH

2.92

-0.15

771,000

ICAP

3.32

-0.12

335,600

KUAISHO-C17

0.08

-0.12

58,800

HARTA-C1W

0.415

-0.10

1,230,700

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