[UCHITEC] QoQ TTM 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
TTM Result
Revenue	139,725	134,592	131,884	129,788	125,794	121,505	115,352	13.67%
YoY %	3.81%	2.05%	1.61%	3.18%	3.53%	5.33%	-	-
Horiz. %	121.13%	116.68%	114.33%	112.51%	109.05%	105.33%	100.00%	-
PBT	79,343	75,792	74,872	73,501	71,182	68,509	64,537	14.80%
YoY %	4.69%	1.23%	1.87%	3.26%	3.90%	6.15%	-	-
Horiz. %	122.94%	117.44%	116.01%	113.89%	110.30%	106.15%	100.00%	-
Tax	-978	-743	-1,294	-1,665	-2,398	-2,036	-1,778	-32.94%
YoY %	-31.63%	42.58%	22.28%	30.57%	-17.78%	-14.51%	-	-
Horiz. %	55.01%	41.79%	72.78%	93.64%	134.87%	114.51%	100.00%	-
NP	78,365	75,049	73,578	71,836	68,784	66,473	62,759	16.00%
YoY %	4.42%	2.00%	2.42%	4.44%	3.48%	5.92%	-	-
Horiz. %	124.87%	119.58%	117.24%	114.46%	109.60%	105.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	78,365	75,049	73,578	71,836	68,784	66,473	62,759	16.00%
YoY %	4.42%	2.00%	2.42%	4.44%	3.48%	5.92%	-	-
Horiz. %	124.87%	119.58%	117.24%	114.46%	109.60%	105.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.23%	0.98%	1.73%	2.27%	3.37%	2.97%	2.76%	-
YoY %	25.51%	-43.35%	-23.79%	-32.64%	13.47%	7.61%	-	-
Horiz. %	44.57%	35.51%	62.68%	82.25%	122.10%	107.61%	100.00%	-
Total Cost	61,360	59,543	58,306	57,952	57,010	55,032	52,593	10.85%
YoY %	3.05%	2.12%	0.61%	1.65%	3.59%	4.64%	-	-
Horiz. %	116.67%	113.21%	110.86%	110.19%	108.40%	104.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	186,232	197,304	176,710	191,127	168,855	194,260	174,314	4.52%
YoY %	-5.61%	11.65%	-7.54%	13.19%	-13.08%	11.44%	-	-
Horiz. %	106.84%	113.19%	101.37%	109.65%	96.87%	111.44%	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	84,596	84,596	132,245	95,430	73,086	73,086	48,646	44.75%
YoY %	0.00%	-36.03%	38.58%	30.57%	0.00%	50.24%	-	-
Horiz. %	173.90%	173.90%	271.85%	196.17%	150.24%	150.24%	100.00%	-
Div Payout %	107.95%	112.72%	179.73%	132.85%	106.25%	109.95%	77.51%	-
YoY %	-4.23%	-37.28%	35.29%	25.04%	-3.37%	41.85%	-	-
Horiz. %	139.27%	145.43%	231.88%	171.40%	137.08%	141.85%	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	186,232	197,304	176,710	191,127	168,855	194,260	174,314	4.52%
YoY %	-5.61%	11.65%	-7.54%	13.19%	-13.08%	11.44%	-	-
Horiz. %	106.84%	113.19%	101.37%	109.65%	96.87%	111.44%	100.00%	-
NOSH	372,464	372,273	368,145	367,552	367,078	366,529	363,154	1.70%
YoY %	0.05%	1.12%	0.16%	0.13%	0.15%	0.93%	-	-
Horiz. %	102.56%	102.51%	101.37%	101.21%	101.08%	100.93%	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	56.09%	55.76%	55.79%	55.35%	54.68%	54.71%	54.41%	-
YoY %	0.59%	-0.05%	0.79%	1.23%	-0.05%	0.55%	-	-
Horiz. %	103.09%	102.48%	102.54%	101.73%	100.50%	100.55%	100.00%	-
ROE	42.08%	38.04%	41.64%	37.59%	40.74%	34.22%	36.00%	-
YoY %	10.62%	-8.65%	10.77%	-7.73%	19.05%	-4.94%	-	-
Horiz. %	116.89%	105.67%	115.67%	104.42%	113.17%	95.06%	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	37.51	36.15	35.82	35.31	34.27	33.15	31.76	11.76%
YoY %	3.76%	0.92%	1.44%	3.03%	3.38%	4.38%	-	-
Horiz. %	118.10%	113.82%	112.78%	111.18%	107.90%	104.38%	100.00%	-
EPS	21.04	20.16	19.99	19.54	18.74	18.14	17.28	14.06%
YoY %	4.37%	0.85%	2.30%	4.27%	3.31%	4.98%	-	-
Horiz. %	121.76%	116.67%	115.68%	113.08%	108.45%	104.98%	100.00%	-
DPS	23.00	23.00	36.00	26.00	20.00	20.00	13.40	43.49%
YoY %	0.00%	-36.11%	38.46%	30.00%	0.00%	49.25%	-	-
Horiz. %	171.64%	171.64%	268.66%	194.03%	149.25%	149.25%	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	30.17	29.06	28.48	28.02	27.16	26.24	24.91	13.66%
YoY %	3.82%	2.04%	1.64%	3.17%	3.51%	5.34%	-	-
Horiz. %	121.12%	116.66%	114.33%	112.48%	109.03%	105.34%	100.00%	-
EPS	16.92	16.20	15.89	15.51	14.85	14.35	13.55	16.00%
YoY %	4.44%	1.95%	2.45%	4.44%	3.48%	5.90%	-	-
Horiz. %	124.87%	119.56%	117.27%	114.46%	109.59%	105.90%	100.00%	-
DPS	18.27	18.27	28.56	20.61	15.78	15.78	10.50	44.81%
YoY %	0.00%	-36.03%	38.57%	30.61%	0.00%	50.29%	-	-
Horiz. %	174.00%	174.00%	272.00%	196.29%	150.29%	150.29%	100.00%	-
NAPS	0.4021	0.426	0.3816	0.4127	0.3646	0.4195	0.3764	4.51%
YoY %	-5.61%	11.64%	-7.54%	13.19%	-13.09%	11.45%	-	-
Horiz. %	106.83%	113.18%	101.38%	109.64%	96.87%	111.45%	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	8.74	8.85	8.37	8.50	8.58	7.99	7.21	13.72%
YoY %	-1.24%	5.73%	-1.53%	-0.93%	7.38%	10.82%	-	-
Horiz. %	121.22%	122.75%	116.09%	117.89%	119.00%	110.82%	100.00%	-
P/EPS	15.59	15.87	15.01	15.35	15.69	14.61	13.25	11.48%
YoY %	-1.76%	5.73%	-2.21%	-2.17%	7.39%	10.26%	-	-
Horiz. %	117.66%	119.77%	113.28%	115.85%	118.42%	110.26%	100.00%	-
EY	6.41	6.30	6.66	6.51	6.37	6.84	7.55	-10.36%
YoY %	1.75%	-5.41%	2.30%	2.20%	-6.87%	-9.40%	-	-
Horiz. %	84.90%	83.44%	88.21%	86.23%	84.37%	90.60%	100.00%	-
DY	7.01	7.19	12.00	8.67	6.80	7.55	5.85	12.85%
YoY %	-2.50%	-40.08%	38.41%	27.50%	-9.93%	29.06%	-	-
Horiz. %	119.83%	122.91%	205.13%	148.21%	116.24%	129.06%	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	8.37	8.91	9.21	8.78	8.87	8.60	7.81	4.73%
YoY %	-6.06%	-3.26%	4.90%	-1.01%	3.14%	10.12%	-	-
Horiz. %	107.17%	114.08%	117.93%	112.42%	113.57%	110.12%	100.00%	-
P/EPS	14.92	15.97	16.51	15.86	16.22	15.71	14.35	2.63%
YoY %	-6.57%	-3.27%	4.10%	-2.22%	3.25%	9.48%	-	-
Horiz. %	103.97%	111.29%	115.05%	110.52%	113.03%	109.48%	100.00%	-
EY	6.70	6.26	6.06	6.30	6.16	6.36	6.97	-2.60%
YoY %	7.03%	3.30%	-3.81%	2.27%	-3.14%	-8.75%	-	-
Horiz. %	96.13%	89.81%	86.94%	90.39%	88.38%	91.25%	100.00%	-
DY	7.32	7.14	10.91	8.39	6.58	7.02	5.40	22.55%
YoY %	2.52%	-34.56%	30.04%	27.51%	-6.27%	30.00%	-	-
Horiz. %	135.56%	132.22%	202.04%	155.37%	121.85%	130.00%	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