[UCHITEC] QoQ TTM Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	101,840	100,883	99,561	91,621	89,010	83,139	88,682	9.67%
YoY %	0.95%	1.33%	8.67%	2.93%	7.06%	-6.25%	-	-
Horiz. %	114.84%	113.76%	112.27%	103.31%	100.37%	93.75%	100.00%	-
PBT	55,070	52,940	51,013	43,939	34,644	27,710	28,555	54.99%
YoY %	4.02%	3.78%	16.10%	26.83%	25.02%	-2.96%	-	-
Horiz. %	192.86%	185.40%	178.65%	153.87%	121.32%	97.04%	100.00%	-
Tax	-486	-362	-686	-543	-509	-758	-890	-33.21%
YoY %	-34.25%	47.23%	-26.34%	-6.68%	32.85%	14.83%	-	-
Horiz. %	54.61%	40.67%	77.08%	61.01%	57.19%	85.17%	100.00%	-
NP	54,584	52,578	50,327	43,396	34,135	26,952	27,665	57.37%
YoY %	3.82%	4.47%	15.97%	27.13%	26.65%	-2.58%	-	-
Horiz. %	197.30%	190.05%	181.92%	156.86%	123.39%	97.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,584	52,578	50,327	43,396	34,135	26,952	27,665	57.37%
YoY %	3.82%	4.47%	15.97%	27.13%	26.65%	-2.58%	-	-
Horiz. %	197.30%	190.05%	181.92%	156.86%	123.39%	97.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.88%	0.68%	1.34%	1.24%	1.47%	2.74%	3.12%	-
YoY %	29.41%	-49.25%	8.06%	-15.65%	-46.35%	-12.18%	-	-
Horiz. %	28.21%	21.79%	42.95%	39.74%	47.12%	87.82%	100.00%	-
Total Cost	47,256	48,305	49,234	48,225	54,875	56,187	61,017	-15.67%
YoY %	-2.17%	-1.89%	2.09%	-12.12%	-2.34%	-7.92%	-	-
Horiz. %	77.45%	79.17%	80.69%	79.04%	89.93%	92.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	188,259	181,834	185,264	174,539	174,566	163,496	162,995	10.09%
YoY %	3.53%	-1.85%	6.14%	-0.02%	6.77%	0.31%	-	-
Horiz. %	115.50%	111.56%	113.66%	107.08%	107.10%	100.31%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	44,502	44,502	29,673	22,260	22,260	22,260	33,420	21.05%
YoY %	0.00%	49.97%	33.30%	0.00%	0.00%	-33.39%	-	-
Horiz. %	133.16%	133.16%	88.79%	66.61%	66.61%	66.61%	100.00%	-
Div Payout %	81.53%	84.64%	58.96%	51.30%	65.21%	82.59%	120.80%	-
YoY %	-3.67%	43.55%	14.93%	-21.33%	-21.04%	-31.63%	-	-
Horiz. %	67.49%	70.07%	48.81%	42.47%	53.98%	68.37%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	188,259	181,834	185,264	174,539	174,566	163,496	162,995	10.09%
YoY %	3.53%	-1.85%	6.14%	-0.02%	6.77%	0.31%	-	-
Horiz. %	115.50%	111.56%	113.66%	107.08%	107.10%	100.31%	100.00%	-
NOSH	369,135	371,091	370,528	371,360	371,417	371,582	370,443	-0.23%
YoY %	-0.53%	0.15%	-0.22%	-0.02%	-0.04%	0.31%	-	-
Horiz. %	99.65%	100.17%	100.02%	100.25%	100.26%	100.31%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	53.60%	52.12%	50.55%	47.36%	38.35%	32.42%	31.20%	-
YoY %	2.84%	3.11%	6.74%	23.49%	18.29%	3.91%	-	-
Horiz. %	171.79%	167.05%	162.02%	151.79%	122.92%	103.91%	100.00%	-
ROE	28.99%	28.92%	27.16%	24.86%	19.55%	16.48%	16.97%	-
YoY %	0.24%	6.48%	9.25%	27.16%	18.63%	-2.89%	-	-
Horiz. %	170.83%	170.42%	160.05%	146.49%	115.20%	97.11%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	27.59	27.19	26.87	24.67	23.96	22.37	23.94	9.93%
YoY %	1.47%	1.19%	8.92%	2.96%	7.11%	-6.56%	-	-
Horiz. %	115.25%	113.58%	112.24%	103.05%	100.08%	93.44%	100.00%	-
EPS	14.79	14.17	13.58	11.69	9.19	7.25	7.47	57.74%
YoY %	4.38%	4.34%	16.17%	27.20%	26.76%	-2.95%	-	-
Horiz. %	197.99%	189.69%	181.79%	156.49%	123.03%	97.05%	100.00%	-
DPS	12.00	12.00	8.00	6.00	6.00	6.00	9.00	21.16%
YoY %	0.00%	50.00%	33.33%	0.00%	0.00%	-33.33%	-	-
Horiz. %	133.33%	133.33%	88.89%	66.67%	66.67%	66.67%	100.00%	-
NAPS	0.51	0.49	0.50	0.47	0.47	0.44	0.44	10.35%
YoY %	4.08%	-2.00%	6.38%	0.00%	6.82%	0.00%	-	-
Horiz. %	115.91%	111.36%	113.64%	106.82%	106.82%	100.00%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 371,360
RPS	21.99	21.78	21.50	19.78	19.22	17.95	19.15	9.66%
YoY %	0.96%	1.30%	8.70%	2.91%	7.08%	-6.27%	-	-
Horiz. %	114.83%	113.73%	112.27%	103.29%	100.37%	93.73%	100.00%	-
EPS	11.79	11.35	10.87	9.37	7.37	5.82	5.97	57.47%
YoY %	3.88%	4.42%	16.01%	27.14%	26.63%	-2.51%	-	-
Horiz. %	197.49%	190.12%	182.08%	156.95%	123.45%	97.49%	100.00%	-
DPS	9.61	9.61	6.41	4.81	4.81	4.81	7.22	21.02%
YoY %	0.00%	49.92%	33.26%	0.00%	0.00%	-33.38%	-	-
Horiz. %	133.10%	133.10%	88.78%	66.62%	66.62%	66.62%	100.00%	-
NAPS	0.4065	0.3926	0.40	0.3769	0.3769	0.353	0.3519	10.10%
YoY %	3.54%	-1.85%	6.13%	0.00%	6.77%	0.31%	-	-
Horiz. %	115.52%	111.57%	113.67%	107.10%	107.10%	100.31%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	1.47	1.30	1.37	1.29	1.38	1.34	1.29	-
P/RPS	5.33	4.78	5.10	5.23	5.76	5.99	5.39	-0.74%
YoY %	11.51%	-6.27%	-2.49%	-9.20%	-3.84%	11.13%	-	-
Horiz. %	98.89%	88.68%	94.62%	97.03%	106.86%	111.13%	100.00%	-
P/EPS	9.94	9.18	10.09	11.04	15.02	18.47	17.27	-30.83%
YoY %	8.28%	-9.02%	-8.61%	-26.50%	-18.68%	6.95%	-	-
Horiz. %	57.56%	53.16%	58.43%	63.93%	86.97%	106.95%	100.00%	-
EY	10.06	10.90	9.91	9.06	6.66	5.41	5.79	44.57%
YoY %	-7.71%	9.99%	9.38%	36.04%	23.11%	-6.56%	-	-
Horiz. %	173.75%	188.26%	171.16%	156.48%	115.03%	93.44%	100.00%	-
DY	8.16	9.23	5.84	4.65	4.35	4.48	6.98	10.98%
YoY %	-11.59%	58.05%	25.59%	6.90%	-2.90%	-35.82%	-	-
Horiz. %	116.91%	132.23%	83.67%	66.62%	62.32%	64.18%	100.00%	-
P/NAPS	2.88	2.65	2.74	2.74	2.94	3.05	2.93	-1.14%
YoY %	8.68%	-3.28%	0.00%	-6.80%	-3.61%	4.10%	-	-
Horiz. %	98.29%	90.44%	93.52%	93.52%	100.34%	104.10%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	23/05/11	25/02/11	23/11/10	19/08/10	26/05/10	24/02/10	25/11/09	-
Price	1.39	1.29	1.31	1.41	1.23	1.27	1.52	-
P/RPS	5.04	4.75	4.88	5.72	5.13	5.68	6.35	-14.28%
YoY %	6.11%	-2.66%	-14.69%	11.50%	-9.68%	-10.55%	-	-
Horiz. %	79.37%	74.80%	76.85%	90.08%	80.79%	89.45%	100.00%	-
P/EPS	9.40	9.10	9.64	12.07	13.38	17.51	20.35	-40.27%
YoY %	3.30%	-5.60%	-20.13%	-9.79%	-23.59%	-13.96%	-	-
Horiz. %	46.19%	44.72%	47.37%	59.31%	65.75%	86.04%	100.00%	-
EY	10.64	10.98	10.37	8.29	7.47	5.71	4.91	67.53%
YoY %	-3.10%	5.88%	25.09%	10.98%	30.82%	16.29%	-	-
Horiz. %	216.70%	223.63%	211.20%	168.84%	152.14%	116.29%	100.00%	-
DY	8.63	9.30	6.11	4.26	4.88	4.72	5.92	28.59%
YoY %	-7.20%	52.21%	43.43%	-12.70%	3.39%	-20.27%	-	-
Horiz. %	145.78%	157.09%	103.21%	71.96%	82.43%	79.73%	100.00%	-
P/NAPS	2.73	2.63	2.62	3.00	2.62	2.89	3.45	-14.46%
YoY %	3.80%	0.38%	-12.67%	14.50%	-9.34%	-16.23%	-	-
Horiz. %	79.13%	76.23%	75.94%	86.96%	75.94%	83.77%	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