[UCHITEC] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Cumulative Result
Revenue	100,559	66,427	32,862	115,352	86,123	55,985	26,709	141.81%
YoY %	51.38%	102.14%	-71.51%	33.94%	53.83%	109.61%	-	-
Horiz. %	376.50%	248.71%	123.04%	431.88%	322.45%	209.61%	100.00%	-
PBT	56,542	37,243	18,581	64,537	47,578	30,598	14,609	146.30%
YoY %	51.82%	100.44%	-71.21%	35.64%	55.49%	109.45%	-	-
Horiz. %	387.04%	254.93%	127.19%	441.76%	325.68%	209.45%	100.00%	-
Tax	-1,629	-1,553	-731	-1,778	-1,742	-933	-473	127.88%
YoY %	-4.89%	-112.45%	58.89%	-2.07%	-86.71%	-97.25%	-	-
Horiz. %	344.40%	328.33%	154.55%	375.90%	368.29%	197.25%	100.00%	-
NP	54,913	35,690	17,850	62,759	45,836	29,665	14,136	146.91%
YoY %	53.86%	99.94%	-71.56%	36.92%	54.51%	109.85%	-	-
Horiz. %	388.46%	252.48%	126.27%	443.97%	324.25%	209.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,913	35,690	17,850	62,759	45,836	29,665	14,136	146.91%
YoY %	53.86%	99.94%	-71.56%	36.92%	54.51%	109.85%	-	-
Horiz. %	388.46%	252.48%	126.27%	443.97%	324.25%	209.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.88%	4.17%	3.93%	2.76%	3.66%	3.05%	3.24%	-
YoY %	-30.94%	6.11%	42.39%	-24.59%	20.00%	-5.86%	-	-
Horiz. %	88.89%	128.70%	121.30%	85.19%	112.96%	94.14%	100.00%	-
Total Cost	45,646	30,737	15,012	52,593	40,287	26,320	12,573	136.03%
YoY %	48.51%	104.75%	-71.46%	30.55%	53.07%	109.34%	-	-
Horiz. %	363.05%	244.47%	119.40%	418.30%	320.42%	209.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	191,129	168,903	194,260	174,431	199,602	184,952	190,752	0.13%
YoY %	13.16%	-13.05%	11.37%	-12.61%	7.92%	-3.04%	-	-
Horiz. %	100.20%	88.55%	101.84%	91.44%	104.64%	96.96%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	95,564	47,733	47,648	141,725	141,536	116,048	23,209	156.67%
YoY %	100.21%	0.18%	-66.38%	0.13%	21.96%	400.01%	-	-
Horiz. %	411.75%	205.67%	205.30%	610.65%	609.83%	500.01%	100.00%	-
Div Payout %	174.03%	133.74%	266.94%	225.83%	308.79%	391.20%	164.19%	-
YoY %	30.13%	-49.90%	18.20%	-26.87%	-21.07%	138.26%	-	-
Horiz. %	105.99%	81.45%	162.58%	137.54%	188.07%	238.26%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	191,129	168,903	194,260	174,431	199,602	184,952	190,752	0.13%
YoY %	13.16%	-13.05%	11.37%	-12.61%	7.92%	-3.04%	-	-
Horiz. %	100.20%	88.55%	101.84%	91.44%	104.64%	96.96%	100.00%	-
NOSH	367,556	367,181	366,529	363,398	362,913	362,652	72,529	194.74%
YoY %	0.10%	0.18%	0.86%	0.13%	0.07%	400.01%	-	-
Horiz. %	506.77%	506.25%	505.36%	501.04%	500.37%	500.01%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	54.61%	53.73%	54.32%	54.41%	53.22%	52.99%	52.93%	-
YoY %	1.64%	-1.09%	-0.17%	2.24%	0.43%	0.11%	-	-
Horiz. %	103.17%	101.51%	102.63%	102.80%	100.55%	100.11%	100.00%	-
ROE	28.73%	21.13%	9.19%	35.98%	22.96%	16.04%	7.41%	-
YoY %	35.97%	129.92%	-74.46%	56.71%	43.14%	116.46%	-	-
Horiz. %	387.72%	285.16%	124.02%	485.56%	309.85%	216.46%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	27.36	18.09	8.97	31.74	23.73	15.44	36.83	-17.96%
YoY %	51.24%	101.67%	-71.74%	33.75%	53.69%	-58.08%	-	-
Horiz. %	74.29%	49.12%	24.36%	86.18%	64.43%	41.92%	100.00%	-
EPS	14.94	9.72	4.87	17.27	12.63	8.18	19.49	-16.22%
YoY %	53.70%	99.59%	-71.80%	36.74%	54.40%	-58.03%	-	-
Horiz. %	76.65%	49.87%	24.99%	88.61%	64.80%	41.97%	100.00%	-
DPS	26.00	13.00	13.00	39.00	39.00	32.00	32.00	-12.91%
YoY %	100.00%	0.00%	-66.67%	0.00%	21.88%	0.00%	-	-
Horiz. %	81.25%	40.62%	40.62%	121.88%	121.88%	100.00%	100.00%	-
NAPS	0.52	0.46	0.53	0.48	0.55	0.51	2.63	-66.02%
YoY %	13.04%	-13.21%	10.42%	-12.73%	7.84%	-80.61%	-	-
Horiz. %	19.77%	17.49%	20.15%	18.25%	20.91%	19.39%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 363,154
RPS	21.71	14.34	7.10	24.91	18.60	12.09	5.77	141.71%
YoY %	51.39%	101.97%	-71.50%	33.92%	53.85%	109.53%	-	-
Horiz. %	376.26%	248.53%	123.05%	431.72%	322.36%	209.53%	100.00%	-
EPS	11.86	7.71	3.85	13.55	9.90	6.41	3.05	147.07%
YoY %	53.83%	100.26%	-71.59%	36.87%	54.45%	110.16%	-	-
Horiz. %	388.85%	252.79%	126.23%	444.26%	324.59%	210.16%	100.00%	-
DPS	20.63	10.31	10.29	30.60	30.56	25.06	5.01	156.68%
YoY %	100.10%	0.19%	-66.37%	0.13%	21.95%	400.20%	-	-
Horiz. %	411.78%	205.79%	205.39%	610.78%	609.98%	500.20%	100.00%	-
NAPS	0.4127	0.3647	0.4195	0.3766	0.431	0.3994	0.4119	0.12%
YoY %	13.16%	-13.06%	11.39%	-12.62%	7.91%	-3.03%	-	-
Horiz. %	100.19%	88.54%	101.85%	91.43%	104.64%	96.97%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	3.00	2.94	2.65	2.29	2.00	1.77	2.04	-
P/RPS	10.97	16.25	29.56	7.21	8.43	11.47	5.54	57.62%
YoY %	-32.49%	-45.03%	309.99%	-14.47%	-26.50%	107.04%	-	-
Horiz. %	198.01%	293.32%	533.57%	130.14%	152.17%	207.04%	100.00%	-
P/EPS	20.08	30.25	54.41	13.26	15.84	21.64	10.47	54.30%
YoY %	-33.62%	-44.40%	310.33%	-16.29%	-26.80%	106.69%	-	-
Horiz. %	191.79%	288.92%	519.68%	126.65%	151.29%	206.69%	100.00%	-
EY	4.98	3.31	1.84	7.54	6.32	4.62	9.55	-35.18%
YoY %	50.45%	79.89%	-75.60%	19.30%	36.80%	-51.62%	-	-
Horiz. %	52.15%	34.66%	19.27%	78.95%	66.18%	48.38%	100.00%	-
DY	8.67	4.42	4.91	17.03	19.50	18.08	15.69	-32.63%
YoY %	96.15%	-9.98%	-71.17%	-12.67%	7.85%	15.23%	-	-
Horiz. %	55.26%	28.17%	31.29%	108.54%	124.28%	115.23%	100.00%	-
P/NAPS	5.77	6.39	5.00	4.77	3.64	3.47	0.78	279.19%
YoY %	-9.70%	27.80%	4.82%	31.04%	4.90%	344.87%	-	-
Horiz. %	739.74%	819.23%	641.03%	611.54%	466.67%	444.87%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	23/11/05	15/08/05	27/05/05	28/02/05	25/11/04	23/08/04	25/05/04	-
Price	3.10	3.04	2.85	2.48	2.22	1.79	1.85	-
P/RPS	11.33	16.80	31.79	7.81	9.35	11.60	5.02	71.97%
YoY %	-32.56%	-47.15%	307.04%	-16.47%	-19.40%	131.08%	-	-
Horiz. %	225.70%	334.66%	633.27%	155.58%	186.25%	231.08%	100.00%	-
P/EPS	20.75	31.28	58.52	14.36	17.58	21.88	9.49	68.38%
YoY %	-33.66%	-46.55%	307.52%	-18.32%	-19.65%	130.56%	-	-
Horiz. %	218.65%	329.61%	616.65%	151.32%	185.25%	230.56%	100.00%	-
EY	4.82	3.20	1.71	6.96	5.69	4.57	10.54	-40.61%
YoY %	50.63%	87.13%	-75.43%	22.32%	24.51%	-56.64%	-	-
Horiz. %	45.73%	30.36%	16.22%	66.03%	53.98%	43.36%	100.00%	-
DY	8.39	4.28	4.56	15.73	17.57	17.88	17.30	-38.24%
YoY %	96.03%	-6.14%	-71.01%	-10.47%	-1.73%	3.35%	-	-
Horiz. %	48.50%	24.74%	26.36%	90.92%	101.56%	103.35%	100.00%	-
P/NAPS	5.96	6.61	5.38	5.17	4.04	3.51	0.70	316.42%
YoY %	-9.83%	22.86%	4.06%	27.97%	15.10%	401.43%	-	-
Horiz. %	851.43%	944.29%	768.57%	738.57%	577.14%	501.43%	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