[UCHITEC] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Cumulative Result
Revenue	153,197	115,650	74,268	35,570	131,884	100,559	66,427	74.29%
YoY %	32.47%	55.72%	108.79%	-73.03%	31.15%	51.38%	-	-
Horiz. %	230.62%	174.10%	111.80%	53.55%	198.54%	151.38%	100.00%	-
PBT	85,458	64,933	41,714	19,501	74,872	56,542	37,243	73.70%
YoY %	31.61%	55.66%	113.91%	-73.95%	32.42%	51.82%	-	-
Horiz. %	229.46%	174.35%	112.00%	52.36%	201.04%	151.82%	100.00%	-
Tax	-1,570	-1,675	-1,237	-180	-1,294	-1,629	-1,553	0.72%
YoY %	6.27%	-35.41%	-587.22%	86.09%	20.56%	-4.89%	-	-
Horiz. %	101.09%	107.86%	79.65%	11.59%	83.32%	104.89%	100.00%	-
NP	83,888	63,258	40,477	19,321	73,578	54,913	35,690	76.50%
YoY %	32.61%	56.28%	109.50%	-73.74%	33.99%	53.86%	-	-
Horiz. %	235.05%	177.24%	113.41%	54.14%	206.16%	153.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,888	63,258	40,477	19,321	73,578	54,913	35,690	76.50%
YoY %	32.61%	56.28%	109.50%	-73.74%	33.99%	53.86%	-	-
Horiz. %	235.05%	177.24%	113.41%	54.14%	206.16%	153.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.84%	2.58%	2.97%	0.92%	1.73%	2.88%	4.17%	-
YoY %	-28.68%	-13.13%	222.83%	-46.82%	-39.93%	-30.94%	-	-
Horiz. %	44.12%	61.87%	71.22%	22.06%	41.49%	69.06%	100.00%	-
Total Cost	69,309	52,392	33,791	16,249	58,306	45,646	30,737	71.70%
YoY %	32.29%	55.05%	107.96%	-72.13%	27.74%	48.51%	-	-
Horiz. %	225.49%	170.45%	109.94%	52.86%	189.69%	148.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	194,133	208,993	186,358	197,304	176,852	191,129	168,903	9.69%
YoY %	-7.11%	12.15%	-5.55%	11.56%	-7.47%	13.16%	-	-
Horiz. %	114.94%	123.74%	110.33%	116.81%	104.71%	113.16%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	100,800	37,320	-	-	73,688	95,564	47,733	64.37%
YoY %	170.10%	0.00%	-	-	-22.89%	100.21%	-	-
Horiz. %	211.17%	78.18%	-	-	154.38%	200.21%	100.00%	-
Div Payout %	120.16%	59.00%	-	-	100.15%	174.03%	133.74%	-
YoY %	103.66%	0.00%	-	-	-42.45%	30.13%	-	-
Horiz. %	89.85%	44.12%	-	-	74.88%	130.13%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	194,133	208,993	186,358	197,304	176,852	191,129	168,903	9.69%
YoY %	-7.11%	12.15%	-5.55%	11.56%	-7.47%	13.16%	-	-
Horiz. %	114.94%	123.74%	110.33%	116.81%	104.71%	113.16%	100.00%	-
NOSH	373,333	373,203	372,716	372,273	368,442	367,556	367,181	1.11%
YoY %	0.03%	0.13%	0.12%	1.04%	0.24%	0.10%	-	-
Horiz. %	101.68%	101.64%	101.51%	101.39%	100.34%	100.10%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	54.76%	54.70%	54.50%	54.32%	55.79%	54.61%	53.73%	-
YoY %	0.11%	0.37%	0.33%	-2.63%	2.16%	1.64%	-	-
Horiz. %	101.92%	101.81%	101.43%	101.10%	103.83%	101.64%	100.00%	-
ROE	43.21%	30.27%	21.72%	9.79%	41.60%	28.73%	21.13%	-
YoY %	42.75%	39.36%	121.86%	-76.47%	44.80%	35.97%	-	-
Horiz. %	204.50%	143.26%	102.79%	46.33%	196.88%	135.97%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	41.03	30.99	19.93	9.55	35.79	27.36	18.09	72.36%
YoY %	32.40%	55.49%	108.69%	-73.32%	30.81%	51.24%	-	-
Horiz. %	226.81%	171.31%	110.17%	52.79%	197.84%	151.24%	100.00%	-
EPS	22.47	16.95	10.86	5.19	19.97	14.94	9.72	74.56%
YoY %	32.57%	56.08%	109.25%	-74.01%	33.67%	53.70%	-	-
Horiz. %	231.17%	174.38%	111.73%	53.40%	205.45%	153.70%	100.00%	-
DPS	27.00	10.00	0.00	0.00	20.00	26.00	13.00	62.56%
YoY %	170.00%	0.00%	0.00%	0.00%	-23.08%	100.00%	-	-
Horiz. %	207.69%	76.92%	0.00%	0.00%	153.85%	200.00%	100.00%	-
NAPS	0.52	0.56	0.50	0.53	0.48	0.52	0.46	8.49%
YoY %	-7.14%	12.00%	-5.66%	10.42%	-7.69%	13.04%	-	-
Horiz. %	113.04%	121.74%	108.70%	115.22%	104.35%	113.04%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 372,273
RPS	33.08	24.97	16.04	7.68	28.48	21.71	14.34	74.32%
YoY %	32.48%	55.67%	108.85%	-73.03%	31.18%	51.39%	-	-
Horiz. %	230.68%	174.13%	111.85%	53.56%	198.61%	151.39%	100.00%	-
EPS	18.11	13.66	8.74	4.17	15.89	11.86	7.71	76.42%
YoY %	32.58%	56.29%	109.59%	-73.76%	33.98%	53.83%	-	-
Horiz. %	234.89%	177.17%	113.36%	54.09%	206.10%	153.83%	100.00%	-
DPS	21.77	8.06	0.00	0.00	15.91	20.63	10.31	64.36%
YoY %	170.10%	0.00%	0.00%	0.00%	-22.88%	100.10%	-	-
Horiz. %	211.15%	78.18%	0.00%	0.00%	154.32%	200.10%	100.00%	-
NAPS	0.4192	0.4513	0.4024	0.426	0.3819	0.4127	0.3647	9.70%
YoY %	-7.11%	12.15%	-5.54%	11.55%	-7.46%	13.16%	-	-
Horiz. %	114.94%	123.75%	110.34%	116.81%	104.72%	113.16%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	3.12	3.10	3.28	3.20	3.00	3.00	2.94	-
P/RPS	7.60	10.00	16.46	33.49	8.38	10.97	16.25	-39.66%
YoY %	-24.00%	-39.25%	-50.85%	299.64%	-23.61%	-32.49%	-	-
Horiz. %	46.77%	61.54%	101.29%	206.09%	51.57%	67.51%	100.00%	-
P/EPS	13.89	18.29	30.20	61.66	15.02	20.08	30.25	-40.39%
YoY %	-24.06%	-39.44%	-51.02%	310.52%	-25.20%	-33.62%	-	-
Horiz. %	45.92%	60.46%	99.83%	203.83%	49.65%	66.38%	100.00%	-
EY	7.20	5.47	3.31	1.62	6.66	4.98	3.31	67.64%
YoY %	31.63%	65.26%	104.32%	-75.68%	33.73%	50.45%	-	-
Horiz. %	217.52%	165.26%	100.00%	48.94%	201.21%	150.45%	100.00%	-
DY	8.65	3.23	0.00	0.00	6.67	8.67	4.42	56.26%
YoY %	167.80%	0.00%	0.00%	0.00%	-23.07%	96.15%	-	-
Horiz. %	195.70%	73.08%	0.00%	0.00%	150.90%	196.15%	100.00%	-
P/NAPS	6.00	5.54	6.56	6.04	6.25	5.77	6.39	-4.10%
YoY %	8.30%	-15.55%	8.61%	-3.36%	8.32%	-9.70%	-	-
Horiz. %	93.90%	86.70%	102.66%	94.52%	97.81%	90.30%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	27/02/07	14/11/06	23/08/06	26/05/06	24/02/06	23/11/05	15/08/05	-
Price	3.12	3.18	3.14	3.22	3.30	3.10	3.04	-
P/RPS	7.60	10.26	15.76	33.70	9.22	11.33	16.80	-40.98%
YoY %	-25.93%	-34.90%	-53.23%	265.51%	-18.62%	-32.56%	-	-
Horiz. %	45.24%	61.07%	93.81%	200.60%	54.88%	67.44%	100.00%	-
P/EPS	13.89	18.76	28.91	62.04	16.52	20.75	31.28	-41.70%
YoY %	-25.96%	-35.11%	-53.40%	275.54%	-20.39%	-33.66%	-	-
Horiz. %	44.41%	59.97%	92.42%	198.34%	52.81%	66.34%	100.00%	-
EY	7.20	5.33	3.46	1.61	6.05	4.82	3.20	71.45%
YoY %	35.08%	54.05%	114.91%	-73.39%	25.52%	50.63%	-	-
Horiz. %	225.00%	166.56%	108.12%	50.31%	189.06%	150.62%	100.00%	-
DY	8.65	3.14	0.00	0.00	6.06	8.39	4.28	59.64%
YoY %	175.48%	0.00%	0.00%	0.00%	-27.77%	96.03%	-	-
Horiz. %	202.10%	73.36%	0.00%	0.00%	141.59%	196.03%	100.00%	-
P/NAPS	6.00	5.68	6.28	6.08	6.88	5.96	6.61	-6.23%
YoY %	5.63%	-9.55%	3.29%	-11.63%	15.44%	-9.83%	-	-
Horiz. %	90.77%	85.93%	95.01%	91.98%	104.08%	90.17%	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