[UCHITEC] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Cumulative Result
Revenue	74,268	35,570	131,884	100,559	66,427	32,862	115,352	-25.49%
YoY %	108.79%	-73.03%	31.15%	51.38%	102.14%	-71.51%	-	-
Horiz. %	64.38%	30.84%	114.33%	87.18%	57.59%	28.49%	100.00%	-
PBT	41,714	19,501	74,872	56,542	37,243	18,581	64,537	-25.30%
YoY %	113.91%	-73.95%	32.42%	51.82%	100.44%	-71.21%	-	-
Horiz. %	64.64%	30.22%	116.01%	87.61%	57.71%	28.79%	100.00%	-
Tax	-1,237	-180	-1,294	-1,629	-1,553	-731	-1,778	-21.53%
YoY %	-587.22%	86.09%	20.56%	-4.89%	-112.45%	58.89%	-	-
Horiz. %	69.57%	10.12%	72.78%	91.62%	87.35%	41.11%	100.00%	-
NP	40,477	19,321	73,578	54,913	35,690	17,850	62,759	-25.41%
YoY %	109.50%	-73.74%	33.99%	53.86%	99.94%	-71.56%	-	-
Horiz. %	64.50%	30.79%	117.24%	87.50%	56.87%	28.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,477	19,321	73,578	54,913	35,690	17,850	62,759	-25.41%
YoY %	109.50%	-73.74%	33.99%	53.86%	99.94%	-71.56%	-	-
Horiz. %	64.50%	30.79%	117.24%	87.50%	56.87%	28.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.97%	0.92%	1.73%	2.88%	4.17%	3.93%	2.76%	-
YoY %	222.83%	-46.82%	-39.93%	-30.94%	6.11%	42.39%	-	-
Horiz. %	107.61%	33.33%	62.68%	104.35%	151.09%	142.39%	100.00%	-
Total Cost	33,791	16,249	58,306	45,646	30,737	15,012	52,593	-25.60%
YoY %	107.96%	-72.13%	27.74%	48.51%	104.75%	-71.46%	-	-
Horiz. %	64.25%	30.90%	110.86%	86.79%	58.44%	28.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	186,358	197,304	176,852	191,129	168,903	194,260	174,431	4.52%
YoY %	-5.55%	11.56%	-7.47%	13.16%	-13.05%	11.37%	-	-
Horiz. %	106.84%	113.11%	101.39%	109.57%	96.83%	111.37%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	-	-	73,688	95,564	47,733	47,648	141,725	-
YoY %	-	-	-22.89%	100.21%	0.18%	-66.38%	-	-
Horiz. %	-	-	51.99%	67.43%	33.68%	33.62%	100.00%	-
Div Payout %	-	-	100.15%	174.03%	133.74%	266.94%	225.83%	-
YoY %	-	-	-42.45%	30.13%	-49.90%	18.20%	-	-
Horiz. %	-	-	44.35%	77.06%	59.22%	118.20%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	186,358	197,304	176,852	191,129	168,903	194,260	174,431	4.52%
YoY %	-5.55%	11.56%	-7.47%	13.16%	-13.05%	11.37%	-	-
Horiz. %	106.84%	113.11%	101.39%	109.57%	96.83%	111.37%	100.00%	-
NOSH	372,716	372,273	368,442	367,556	367,181	366,529	363,398	1.70%
YoY %	0.12%	1.04%	0.24%	0.10%	0.18%	0.86%	-	-
Horiz. %	102.56%	102.44%	101.39%	101.14%	101.04%	100.86%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	54.50%	54.32%	55.79%	54.61%	53.73%	54.32%	54.41%	-
YoY %	0.33%	-2.63%	2.16%	1.64%	-1.09%	-0.17%	-	-
Horiz. %	100.17%	99.83%	102.54%	100.37%	98.75%	99.83%	100.00%	-
ROE	21.72%	9.79%	41.60%	28.73%	21.13%	9.19%	35.98%	-
YoY %	121.86%	-76.47%	44.80%	35.97%	129.92%	-74.46%	-	-
Horiz. %	60.37%	27.21%	115.62%	79.85%	58.73%	25.54%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	19.93	9.55	35.79	27.36	18.09	8.97	31.74	-26.73%
YoY %	108.69%	-73.32%	30.81%	51.24%	101.67%	-71.74%	-	-
Horiz. %	62.79%	30.09%	112.76%	86.20%	56.99%	28.26%	100.00%	-
EPS	10.86	5.19	19.97	14.94	9.72	4.87	17.27	-26.66%
YoY %	109.25%	-74.01%	33.67%	53.70%	99.59%	-71.80%	-	-
Horiz. %	62.88%	30.05%	115.63%	86.51%	56.28%	28.20%	100.00%	-
DPS	0.00	0.00	20.00	26.00	13.00	13.00	39.00	-
YoY %	0.00%	0.00%	-23.08%	100.00%	0.00%	-66.67%	-	-
Horiz. %	0.00%	0.00%	51.28%	66.67%	33.33%	33.33%	100.00%	-
NAPS	0.50	0.53	0.48	0.52	0.46	0.53	0.48	2.76%
YoY %	-5.66%	10.42%	-7.69%	13.04%	-13.21%	10.42%	-	-
Horiz. %	104.17%	110.42%	100.00%	108.33%	95.83%	110.42%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 367,552
RPS	16.03	7.68	28.47	21.71	14.34	7.09	24.90	-25.50%
YoY %	108.72%	-73.02%	31.14%	51.39%	102.26%	-71.53%	-	-
Horiz. %	64.38%	30.84%	114.34%	87.19%	57.59%	28.47%	100.00%	-
EPS	8.74	4.17	15.88	11.85	7.70	3.85	13.55	-25.40%
YoY %	109.59%	-73.74%	34.01%	53.90%	100.00%	-71.59%	-	-
Horiz. %	64.50%	30.77%	117.20%	87.45%	56.83%	28.41%	100.00%	-
DPS	0.00	0.00	15.91	20.63	10.30	10.29	30.59	-
YoY %	0.00%	0.00%	-22.88%	100.29%	0.10%	-66.36%	-	-
Horiz. %	0.00%	0.00%	52.01%	67.44%	33.67%	33.64%	100.00%	-
NAPS	0.4023	0.4259	0.3817	0.4126	0.3646	0.4193	0.3765	4.53%
YoY %	-5.54%	11.58%	-7.49%	13.17%	-13.05%	11.37%	-	-
Horiz. %	106.85%	113.12%	101.38%	109.59%	96.84%	111.37%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	3.28	3.20	3.00	3.00	2.94	2.65	2.29	-
P/RPS	16.46	33.49	8.38	10.97	16.25	29.56	7.21	73.64%
YoY %	-50.85%	299.64%	-23.61%	-32.49%	-45.03%	309.99%	-	-
Horiz. %	228.29%	464.49%	116.23%	152.15%	225.38%	409.99%	100.00%	-
P/EPS	30.20	61.66	15.02	20.08	30.25	54.41	13.26	73.36%
YoY %	-51.02%	310.52%	-25.20%	-33.62%	-44.40%	310.33%	-	-
Horiz. %	227.75%	465.01%	113.27%	151.43%	228.13%	410.33%	100.00%	-
EY	3.31	1.62	6.66	4.98	3.31	1.84	7.54	-42.32%
YoY %	104.32%	-75.68%	33.73%	50.45%	79.89%	-75.60%	-	-
Horiz. %	43.90%	21.49%	88.33%	66.05%	43.90%	24.40%	100.00%	-
DY	0.00	0.00	6.67	8.67	4.42	4.91	17.03	-
YoY %	0.00%	0.00%	-23.07%	96.15%	-9.98%	-71.17%	-	-
Horiz. %	0.00%	0.00%	39.17%	50.91%	25.95%	28.83%	100.00%	-
P/NAPS	6.56	6.04	6.25	5.77	6.39	5.00	4.77	23.74%
YoY %	8.61%	-3.36%	8.32%	-9.70%	27.80%	4.82%	-	-
Horiz. %	137.53%	126.62%	131.03%	120.96%	133.96%	104.82%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	23/08/06	26/05/06	24/02/06	23/11/05	15/08/05	27/05/05	28/02/05	-
Price	3.14	3.22	3.30	3.10	3.04	2.85	2.48	-
P/RPS	15.76	33.70	9.22	11.33	16.80	31.79	7.81	59.89%
YoY %	-53.23%	265.51%	-18.62%	-32.56%	-47.15%	307.04%	-	-
Horiz. %	201.79%	431.50%	118.05%	145.07%	215.11%	407.04%	100.00%	-
P/EPS	28.91	62.04	16.52	20.75	31.28	58.52	14.36	59.64%
YoY %	-53.40%	275.54%	-20.39%	-33.66%	-46.55%	307.52%	-	-
Horiz. %	201.32%	432.03%	115.04%	144.50%	217.83%	407.52%	100.00%	-
EY	3.46	1.61	6.05	4.82	3.20	1.71	6.96	-37.32%
YoY %	114.91%	-73.39%	25.52%	50.63%	87.13%	-75.43%	-	-
Horiz. %	49.71%	23.13%	86.93%	69.25%	45.98%	24.57%	100.00%	-
DY	0.00	0.00	6.06	8.39	4.28	4.56	15.73	-
YoY %	0.00%	0.00%	-27.77%	96.03%	-6.14%	-71.01%	-	-
Horiz. %	0.00%	0.00%	38.53%	53.34%	27.21%	28.99%	100.00%	-
P/NAPS	6.28	6.08	6.88	5.96	6.61	5.38	5.17	13.88%
YoY %	3.29%	-11.63%	15.44%	-9.83%	22.86%	4.06%	-	-
Horiz. %	121.47%	117.60%	133.08%	115.28%	127.85%	104.06%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos