[UCHITEC] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Cumulative Result
Revenue	115,352	86,123	55,985	26,709	120,659	93,816	63,089	49.25%
YoY %	33.94%	53.83%	109.61%	-77.86%	28.61%	48.70%	-	-
Horiz. %	182.84%	136.51%	88.74%	42.34%	191.25%	148.70%	100.00%	-
PBT	64,537	47,578	30,598	14,609	60,983	48,329	31,612	60.58%
YoY %	35.64%	55.49%	109.45%	-76.04%	26.18%	52.88%	-	-
Horiz. %	204.15%	150.51%	96.79%	46.21%	192.91%	152.88%	100.00%	-
Tax	-1,778	-1,742	-933	-473	-2,412	-2,248	-1,545	9.77%
YoY %	-2.07%	-86.71%	-97.25%	80.39%	-7.30%	-45.50%	-	-
Horiz. %	115.08%	112.75%	60.39%	30.61%	156.12%	145.50%	100.00%	-
NP	62,759	45,836	29,665	14,136	58,571	46,081	30,067	62.96%
YoY %	36.92%	54.51%	109.85%	-75.87%	27.10%	53.26%	-	-
Horiz. %	208.73%	152.45%	98.66%	47.01%	194.80%	153.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,759	45,836	29,665	14,136	58,571	46,081	30,067	62.96%
YoY %	36.92%	54.51%	109.85%	-75.87%	27.10%	53.26%	-	-
Horiz. %	208.73%	152.45%	98.66%	47.01%	194.80%	153.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.76%	3.66%	3.05%	3.24%	3.96%	4.65%	4.89%	-
YoY %	-24.59%	20.00%	-5.86%	-18.18%	-14.84%	-4.91%	-	-
Horiz. %	56.44%	74.85%	62.37%	66.26%	80.98%	95.09%	100.00%	-
Total Cost	52,593	40,287	26,320	12,573	62,088	47,735	33,022	36.18%
YoY %	30.55%	53.07%	109.34%	-79.75%	30.07%	44.56%	-	-
Horiz. %	159.27%	122.00%	79.70%	38.07%	188.02%	144.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	174,431	199,602	184,952	190,752	173,760	181,926	165,672	3.47%
YoY %	-12.61%	7.92%	-3.04%	9.78%	-4.49%	9.81%	-	-
Horiz. %	105.29%	120.48%	111.64%	115.14%	104.88%	109.81%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	141,725	141,536	116,048	23,209	314	313	142	9680.25%
YoY %	0.13%	21.96%	400.01%	7,291.40%	0.32%	120.42%	-	-
Horiz. %	99,806.34%	99,673.24%	81,723.94%	16,344.37%	221.13%	220.42%	100.00%	-
Div Payout %	225.83%	308.79%	391.20%	164.19%	0.54%	0.68%	0.47%	-
YoY %	-26.87%	-21.07%	138.26%	30,305.56%	-20.59%	44.68%	-	-
Horiz. %	48,048.94%	65,700.00%	83,234.04%	34,934.04%	114.89%	144.68%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	174,431	199,602	184,952	190,752	173,760	181,926	165,672	3.47%
YoY %	-12.61%	7.92%	-3.04%	9.78%	-4.49%	9.81%	-	-
Horiz. %	105.29%	120.48%	111.64%	115.14%	104.88%	109.81%	100.00%	-
NOSH	363,398	362,913	362,652	72,529	71,506	71,343	64,715	214.27%
YoY %	0.13%	0.07%	400.01%	1.43%	0.23%	10.24%	-	-
Horiz. %	561.54%	560.79%	560.38%	112.07%	110.49%	110.24%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	54.41%	53.22%	52.99%	52.93%	48.54%	49.12%	47.66%	-
YoY %	2.24%	0.43%	0.11%	9.04%	-1.18%	3.06%	-	-
Horiz. %	114.16%	111.67%	111.18%	111.06%	101.85%	103.06%	100.00%	-
ROE	35.98%	22.96%	16.04%	7.41%	33.71%	25.33%	18.15%	-
YoY %	56.71%	43.14%	116.46%	-78.02%	33.08%	39.56%	-	-
Horiz. %	198.24%	126.50%	88.37%	40.83%	185.73%	139.56%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	31.74	23.73	15.44	36.83	168.74	131.50	97.49	-52.51%
YoY %	33.75%	53.69%	-58.08%	-78.17%	28.32%	34.89%	-	-
Horiz. %	32.56%	24.34%	15.84%	37.78%	173.08%	134.89%	100.00%	-
EPS	17.27	12.63	8.18	19.49	81.91	64.59	46.46	-48.14%
YoY %	36.74%	54.40%	-58.03%	-76.21%	26.82%	39.02%	-	-
Horiz. %	37.17%	27.18%	17.61%	41.95%	176.30%	139.02%	100.00%	-
DPS	39.00	39.00	32.00	32.00	0.44	0.44	0.22	3006.56%
YoY %	0.00%	21.88%	0.00%	7,172.73%	0.00%	100.00%	-	-
Horiz. %	17,727.27%	17,727.27%	14,545.45%	14,545.45%	200.00%	200.00%	100.00%	-
NAPS	0.48	0.55	0.51	2.63	2.43	2.55	2.56	-67.07%
YoY %	-12.73%	7.84%	-80.61%	8.23%	-4.71%	-0.39%	-	-
Horiz. %	18.75%	21.48%	19.92%	102.73%	94.92%	99.61%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 72,529
RPS	24.91	18.60	12.09	5.77	26.05	20.26	13.62	49.28%
YoY %	33.92%	53.85%	109.53%	-77.85%	28.58%	48.75%	-	-
Horiz. %	182.89%	136.56%	88.77%	42.36%	191.26%	148.75%	100.00%	-
EPS	13.55	9.90	6.41	3.05	12.65	9.95	6.49	62.99%
YoY %	36.87%	54.45%	110.16%	-75.89%	27.14%	53.31%	-	-
Horiz. %	208.78%	152.54%	98.77%	47.00%	194.92%	153.31%	100.00%	-
DPS	30.60	30.56	25.06	5.01	0.07	0.07	0.03	9822.39%
YoY %	0.13%	21.95%	400.20%	7,057.14%	0.00%	133.33%	-	-
Horiz. %	102,000.00%	101,866.67%	83,533.33%	16,700.00%	233.33%	233.33%	100.00%	-
NAPS	0.3766	0.431	0.3994	0.4119	0.3752	0.3928	0.3577	3.47%
YoY %	-12.62%	7.91%	-3.03%	9.78%	-4.48%	9.81%	-	-
Horiz. %	105.28%	120.49%	111.66%	115.15%	104.89%	109.81%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	2.29	2.00	1.77	2.04	2.04	1.87	1.92	-
P/RPS	7.21	8.43	11.47	5.54	1.21	1.42	1.97	136.55%
YoY %	-14.47%	-26.50%	107.04%	357.85%	-14.79%	-27.92%	-	-
Horiz. %	365.99%	427.92%	582.23%	281.22%	61.42%	72.08%	100.00%	-
P/EPS	13.26	15.84	21.64	10.47	2.49	2.90	4.13	116.86%
YoY %	-16.29%	-26.80%	106.69%	320.48%	-14.14%	-29.78%	-	-
Horiz. %	321.07%	383.54%	523.97%	253.51%	60.29%	70.22%	100.00%	-
EY	7.54	6.32	4.62	9.55	40.15	34.54	24.20	-53.87%
YoY %	19.30%	36.80%	-51.62%	-76.21%	16.24%	42.73%	-	-
Horiz. %	31.16%	26.12%	19.09%	39.46%	165.91%	142.73%	100.00%	-
DY	17.03	19.50	18.08	15.69	0.22	0.24	0.11	2739.52%
YoY %	-12.67%	7.85%	15.23%	7,031.82%	-8.33%	118.18%	-	-
Horiz. %	15,481.82%	17,727.27%	16,436.36%	14,263.64%	200.00%	218.18%	100.00%	-
P/NAPS	4.77	3.64	3.47	0.78	0.84	0.73	0.75	241.35%
YoY %	31.04%	4.90%	344.87%	-7.14%	15.07%	-2.67%	-	-
Horiz. %	636.00%	485.33%	462.67%	104.00%	112.00%	97.33%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/02/05	25/11/04	23/08/04	25/05/04	26/02/04	17/11/03	28/08/03	-
Price	2.48	2.22	1.79	1.85	2.06	1.96	1.89	-
P/RPS	7.81	9.35	11.60	5.02	1.22	1.49	1.94	151.99%
YoY %	-16.47%	-19.40%	131.08%	311.48%	-18.12%	-23.20%	-	-
Horiz. %	402.58%	481.96%	597.94%	258.76%	62.89%	76.80%	100.00%	-
P/EPS	14.36	17.58	21.88	9.49	2.51	3.03	4.07	130.87%
YoY %	-18.32%	-19.65%	130.56%	278.09%	-17.16%	-25.55%	-	-
Horiz. %	352.83%	431.94%	537.59%	233.17%	61.67%	74.45%	100.00%	-
EY	6.96	5.69	4.57	10.54	39.76	32.95	24.58	-56.71%
YoY %	22.32%	24.51%	-56.64%	-73.49%	20.67%	34.05%	-	-
Horiz. %	28.32%	23.15%	18.59%	42.88%	161.76%	134.05%	100.00%	-
DY	15.73	17.57	17.88	17.30	0.21	0.22	0.12	2442.62%
YoY %	-10.47%	-1.73%	3.35%	8,138.10%	-4.55%	83.33%	-	-
Horiz. %	13,108.33%	14,641.67%	14,900.00%	14,416.67%	175.00%	183.33%	100.00%	-
P/NAPS	5.17	4.04	3.51	0.70	0.85	0.77	0.74	263.31%
YoY %	27.97%	15.10%	401.43%	-17.65%	10.39%	4.05%	-	-
Horiz. %	698.65%	545.95%	474.32%	94.59%	114.86%	104.05%	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