[UCHITEC] QoQ TTM Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	148,108	154,737	156,875	155,849	158,057	156,581	153,197	-2.22%
YoY %	-4.28%	-1.36%	0.66%	-1.40%	0.94%	2.21%	-	-
Horiz. %	96.68%	101.01%	102.40%	101.73%	103.17%	102.21%	100.00%	-
PBT	72,250	76,578	78,749	82,299	86,649	87,314	85,458	-10.59%
YoY %	-5.65%	-2.76%	-4.31%	-5.02%	-0.76%	2.17%	-	-
Horiz. %	84.54%	89.61%	92.15%	96.30%	101.39%	102.17%	100.00%	-
Tax	-1,806	-892	-521	-182	-484	-1,633	-1,570	9.79%
YoY %	-102.47%	-71.21%	-186.26%	62.40%	70.36%	-4.01%	-	-
Horiz. %	115.03%	56.82%	33.18%	11.59%	30.83%	104.01%	100.00%	-
NP	70,444	75,686	78,228	82,117	86,165	85,681	83,888	-11.00%
YoY %	-6.93%	-3.25%	-4.74%	-4.70%	0.56%	2.14%	-	-
Horiz. %	83.97%	90.22%	93.25%	97.89%	102.71%	102.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,444	75,686	78,228	82,117	86,165	85,681	83,888	-11.00%
YoY %	-6.93%	-3.25%	-4.74%	-4.70%	0.56%	2.14%	-	-
Horiz. %	83.97%	90.22%	93.25%	97.89%	102.71%	102.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.50%	1.16%	0.66%	0.22%	0.56%	1.87%	1.84%	-
YoY %	115.52%	75.76%	200.00%	-60.71%	-70.05%	1.63%	-	-
Horiz. %	135.87%	63.04%	35.87%	11.96%	30.43%	101.63%	100.00%	-
Total Cost	77,664	79,051	78,647	73,732	71,892	70,900	69,309	7.89%
YoY %	-1.75%	0.51%	6.67%	2.56%	1.40%	2.30%	-	-
Horiz. %	112.05%	114.06%	113.47%	106.38%	103.73%	102.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	167,706	198,450	176,023	194,823	175,661	213,008	193,989	-9.25%
YoY %	-15.49%	12.74%	-9.65%	10.91%	-17.53%	9.80%	-	-
Horiz. %	86.45%	102.30%	90.74%	100.43%	90.55%	109.80%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	74,917	74,917	74,917	100,885	100,704	100,704	100,704	-17.91%
YoY %	0.00%	0.00%	-25.74%	0.18%	0.00%	0.00%	-	-
Horiz. %	74.39%	74.39%	74.39%	100.18%	100.00%	100.00%	100.00%	-
Div Payout %	106.35%	98.99%	95.77%	122.86%	116.87%	117.53%	120.05%	-
YoY %	7.44%	3.36%	-22.05%	5.13%	-0.56%	-2.10%	-	-
Horiz. %	88.59%	82.46%	79.78%	102.34%	97.35%	97.90%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	167,706	198,450	176,023	194,823	175,661	213,008	193,989	-9.25%
YoY %	-15.49%	12.74%	-9.65%	10.91%	-17.53%	9.80%	-	-
Horiz. %	86.45%	102.30%	90.74%	100.43%	90.55%	109.80%	100.00%	-
NOSH	372,681	374,435	374,519	374,660	373,747	373,699	373,056	-0.06%
YoY %	-0.47%	-0.02%	-0.04%	0.24%	0.01%	0.17%	-	-
Horiz. %	99.90%	100.37%	100.39%	100.43%	100.19%	100.17%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	47.56%	48.91%	49.87%	52.69%	54.52%	54.72%	54.76%	-
YoY %	-2.76%	-1.93%	-5.35%	-3.36%	-0.37%	-0.07%	-	-
Horiz. %	86.85%	89.32%	91.07%	96.22%	99.56%	99.93%	100.00%	-
ROE	42.00%	38.14%	44.44%	42.15%	49.05%	40.22%	43.24%	-
YoY %	10.12%	-14.18%	5.43%	-14.07%	21.95%	-6.98%	-	-
Horiz. %	97.13%	88.21%	102.78%	97.48%	113.44%	93.02%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	39.74	41.33	41.89	41.60	42.29	41.90	41.07	-2.17%
YoY %	-3.85%	-1.34%	0.70%	-1.63%	0.93%	2.02%	-	-
Horiz. %	96.76%	100.63%	102.00%	101.29%	102.97%	102.02%	100.00%	-
EPS	18.90	20.21	20.89	21.92	23.05	22.93	22.49	-10.95%
YoY %	-6.48%	-3.26%	-4.70%	-4.90%	0.52%	1.96%	-	-
Horiz. %	84.04%	89.86%	92.89%	97.47%	102.49%	101.96%	100.00%	-
DPS	20.00	20.00	20.00	27.00	27.00	27.00	27.00	-18.14%
YoY %	0.00%	0.00%	-25.93%	0.00%	0.00%	0.00%	-	-
Horiz. %	74.07%	74.07%	74.07%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.45	0.53	0.47	0.52	0.47	0.57	0.52	-9.19%
YoY %	-15.09%	12.77%	-9.62%	10.64%	-17.54%	9.62%	-	-
Horiz. %	86.54%	101.92%	90.38%	100.00%	90.38%	109.62%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 374,660
RPS	31.98	33.41	33.87	33.65	34.13	33.81	33.08	-2.23%
YoY %	-4.28%	-1.36%	0.65%	-1.41%	0.95%	2.21%	-	-
Horiz. %	96.67%	101.00%	102.39%	101.72%	103.17%	102.21%	100.00%	-
EPS	15.21	16.34	16.89	17.73	18.61	18.50	18.11	-10.99%
YoY %	-6.92%	-3.26%	-4.74%	-4.73%	0.59%	2.15%	-	-
Horiz. %	83.99%	90.23%	93.26%	97.90%	102.76%	102.15%	100.00%	-
DPS	16.18	16.18	16.18	21.78	21.74	21.74	21.74	-17.88%
YoY %	0.00%	0.00%	-25.71%	0.18%	0.00%	0.00%	-	-
Horiz. %	74.43%	74.43%	74.43%	100.18%	100.00%	100.00%	100.00%	-
NAPS	0.3621	0.4285	0.3801	0.4207	0.3793	0.4599	0.4189	-9.26%
YoY %	-15.50%	12.73%	-9.65%	10.91%	-17.53%	9.79%	-	-
Horiz. %	86.44%	102.29%	90.74%	100.43%	90.55%	109.79%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	2.01	1.85	2.67	2.98	3.12	3.16	3.12	-
P/RPS	5.06	4.48	6.37	7.16	7.38	7.54	7.60	-23.77%
YoY %	12.95%	-29.67%	-11.03%	-2.98%	-2.12%	-0.79%	-	-
Horiz. %	66.58%	58.95%	83.82%	94.21%	97.11%	99.21%	100.00%	-
P/EPS	10.63	9.15	12.78	13.60	13.53	13.78	13.87	-16.26%
YoY %	16.17%	-28.40%	-6.03%	0.52%	-1.81%	-0.65%	-	-
Horiz. %	76.64%	65.97%	92.14%	98.05%	97.55%	99.35%	100.00%	-
EY	9.40	10.93	7.82	7.35	7.39	7.26	7.21	19.36%
YoY %	-14.00%	39.77%	6.39%	-0.54%	1.79%	0.69%	-	-
Horiz. %	130.37%	151.60%	108.46%	101.94%	102.50%	100.69%	100.00%	-
DY	9.95	10.81	7.49	9.06	8.65	8.54	8.65	9.79%
YoY %	-7.96%	44.33%	-17.33%	4.74%	1.29%	-1.27%	-	-
Horiz. %	115.03%	124.97%	86.59%	104.74%	100.00%	98.73%	100.00%	-
P/NAPS	4.47	3.49	5.68	5.73	6.64	5.54	6.00	-17.83%
YoY %	28.08%	-38.56%	-0.87%	-13.70%	19.86%	-7.67%	-	-
Horiz. %	74.50%	58.17%	94.67%	95.50%	110.67%	92.33%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	27/05/08	28/02/08	30/10/07	14/08/07	28/05/07	27/02/07	-
Price	1.48	2.28	2.10	2.95	3.02	3.24	3.12	-
P/RPS	3.72	5.52	5.01	7.09	7.14	7.73	7.60	-37.91%
YoY %	-32.61%	10.18%	-29.34%	-0.70%	-7.63%	1.71%	-	-
Horiz. %	48.95%	72.63%	65.92%	93.29%	93.95%	101.71%	100.00%	-
P/EPS	7.83	11.28	10.05	13.46	13.10	14.13	13.87	-31.71%
YoY %	-30.59%	12.24%	-25.33%	2.75%	-7.29%	1.87%	-	-
Horiz. %	56.45%	81.33%	72.46%	97.04%	94.45%	101.87%	100.00%	-
EY	12.77	8.87	9.95	7.43	7.63	7.08	7.21	46.43%
YoY %	43.97%	-10.85%	33.92%	-2.62%	7.77%	-1.80%	-	-
Horiz. %	177.12%	123.02%	138.00%	103.05%	105.83%	98.20%	100.00%	-
DY	13.51	8.77	9.52	9.15	8.94	8.33	8.65	34.65%
YoY %	54.05%	-7.88%	4.04%	2.35%	7.32%	-3.70%	-	-
Horiz. %	156.18%	101.39%	110.06%	105.78%	103.35%	96.30%	100.00%	-
P/NAPS	3.29	4.30	4.47	5.67	6.43	5.68	6.00	-33.03%
YoY %	-23.49%	-3.80%	-21.16%	-11.82%	13.20%	-5.33%	-	-
Horiz. %	54.83%	71.67%	74.50%	94.50%	107.17%	94.67%	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