[UCHITEC] QoQ TTM Result on 30-Sep-2016 [#3]

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
TTM Result
Revenue	127,067	122,750	120,897	119,634	117,546	117,591	112,612	8.39%
YoY %	3.52%	1.53%	1.06%	1.78%	-0.04%	4.42%	-	-
Horiz. %	112.84%	109.00%	107.36%	106.24%	104.38%	104.42%	100.00%	-
PBT	62,397	57,969	57,087	60,240	53,308	53,566	50,382	15.34%
YoY %	7.64%	1.55%	-5.23%	13.00%	-0.48%	6.32%	-	-
Horiz. %	123.85%	115.06%	113.31%	119.57%	105.81%	106.32%	100.00%	-
Tax	-1,624	-1,630	-1,579	-1,234	-1,239	-1,108	-1,084	30.96%
YoY %	0.37%	-3.23%	-27.96%	0.40%	-11.82%	-2.21%	-	-
Horiz. %	149.82%	150.37%	145.66%	113.84%	114.30%	102.21%	100.00%	-
NP	60,773	56,339	55,508	59,006	52,069	52,458	49,298	14.98%
YoY %	7.87%	1.50%	-5.93%	13.32%	-0.74%	6.41%	-	-
Horiz. %	123.28%	114.28%	112.60%	119.69%	105.62%	106.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,773	56,339	55,508	59,006	52,069	52,458	49,298	14.98%
YoY %	7.87%	1.50%	-5.93%	13.32%	-0.74%	6.41%	-	-
Horiz. %	123.28%	114.28%	112.60%	119.69%	105.62%	106.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.60%	2.81%	2.77%	2.05%	2.32%	2.07%	2.15%	-
YoY %	-7.47%	1.44%	35.12%	-11.64%	12.08%	-3.72%	-	-
Horiz. %	120.93%	130.70%	128.84%	95.35%	107.91%	96.28%	100.00%	-
Total Cost	66,294	66,411	65,389	60,628	65,477	65,133	63,314	3.11%
YoY %	-0.18%	1.56%	7.85%	-7.41%	0.53%	2.87%	-	-
Horiz. %	104.71%	104.89%	103.28%	95.76%	103.42%	102.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	248,934	266,341	240,862	240,787	216,521	240,384	224,129	7.25%
YoY %	-6.54%	10.58%	0.03%	11.21%	-9.93%	7.25%	-	-
Horiz. %	111.07%	118.83%	107.47%	107.43%	96.61%	107.25%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	53,628	53,628	53,628	43,198	41,692	41,692	41,692	18.29%
YoY %	0.00%	0.00%	24.14%	3.61%	0.00%	0.00%	-	-
Horiz. %	128.63%	128.63%	128.63%	103.61%	100.00%	100.00%	100.00%	-
Div Payout %	88.24%	95.19%	96.61%	73.21%	80.07%	79.48%	84.57%	-
YoY %	-7.30%	-1.47%	31.96%	-8.57%	0.74%	-6.02%	-	-
Horiz. %	104.34%	112.56%	114.24%	86.57%	94.68%	93.98%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	248,934	266,341	240,862	240,787	216,521	240,384	224,129	7.25%
YoY %	-6.54%	10.58%	0.03%	11.21%	-9.93%	7.25%	-	-
Horiz. %	111.07%	118.83%	107.47%	107.43%	96.61%	107.25%	100.00%	-
NOSH	445,083	443,695	443,695	443,695	393,675	387,716	379,880	11.14%
YoY %	0.31%	0.00%	0.00%	12.71%	1.54%	2.06%	-	-
Horiz. %	117.16%	116.80%	116.80%	116.80%	103.63%	102.06%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	47.83%	45.90%	45.91%	49.32%	44.30%	44.61%	43.78%	-
YoY %	4.20%	-0.02%	-6.91%	11.33%	-0.69%	1.90%	-	-
Horiz. %	109.25%	104.84%	104.87%	112.65%	101.19%	101.90%	100.00%	-
ROE	24.41%	21.15%	23.05%	24.51%	24.05%	21.82%	22.00%	-
YoY %	15.41%	-8.24%	-5.96%	1.91%	10.22%	-0.82%	-	-
Horiz. %	110.95%	96.14%	104.77%	111.41%	109.32%	99.18%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	29.10	28.11	29.11	29.31	29.86	30.33	29.64	-1.21%
YoY %	3.52%	-3.44%	-0.68%	-1.84%	-1.55%	2.33%	-	-
Horiz. %	98.18%	94.84%	98.21%	98.89%	100.74%	102.33%	100.00%	-
EPS	13.92	12.90	13.37	14.46	13.23	13.53	12.98	4.77%
YoY %	7.91%	-3.52%	-7.54%	9.30%	-2.22%	4.24%	-	-
Horiz. %	107.24%	99.38%	103.00%	111.40%	101.93%	104.24%	100.00%	-
DPS	12.28	12.28	12.91	10.58	10.59	10.75	11.00	7.62%
YoY %	0.00%	-4.88%	22.02%	-0.09%	-1.49%	-2.27%	-	-
Horiz. %	111.64%	111.64%	117.36%	96.18%	96.27%	97.73%	100.00%	-
NAPS	0.57	0.61	0.58	0.59	0.55	0.62	0.59	-2.27%
YoY %	-6.56%	5.17%	-1.69%	7.27%	-11.29%	5.08%	-	-
Horiz. %	96.61%	103.39%	98.31%	100.00%	93.22%	105.08%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 443,695
RPS	27.44	26.50	26.10	25.83	25.38	25.39	24.32	8.38%
YoY %	3.55%	1.53%	1.05%	1.77%	-0.04%	4.40%	-	-
Horiz. %	112.83%	108.96%	107.32%	106.21%	104.36%	104.40%	100.00%	-
EPS	13.12	12.17	11.99	12.74	11.24	11.33	10.64	15.00%
YoY %	7.81%	1.50%	-5.89%	13.35%	-0.79%	6.48%	-	-
Horiz. %	123.31%	114.38%	112.69%	119.74%	105.64%	106.48%	100.00%	-
DPS	11.58	11.58	11.58	9.33	9.00	9.00	9.00	18.31%
YoY %	0.00%	0.00%	24.12%	3.67%	0.00%	0.00%	-	-
Horiz. %	128.67%	128.67%	128.67%	103.67%	100.00%	100.00%	100.00%	-
NAPS	0.5375	0.5751	0.5201	0.5199	0.4675	0.5191	0.484	7.24%
YoY %	-6.54%	10.57%	0.04%	11.21%	-9.94%	7.25%	-	-
Horiz. %	111.05%	118.82%	107.46%	107.42%	96.59%	107.25%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	1.85	1.79	1.78	1.67	1.53	1.67	1.74	-
P/RPS	6.36	6.37	6.11	5.70	5.12	5.51	5.87	5.49%
YoY %	-0.16%	4.26%	7.19%	11.33%	-7.08%	-6.13%	-	-
Horiz. %	108.35%	108.52%	104.09%	97.10%	87.22%	93.87%	100.00%	-
P/EPS	13.29	13.87	13.32	11.55	11.57	12.34	13.41	-0.59%
YoY %	-4.18%	4.13%	15.32%	-0.17%	-6.24%	-7.98%	-	-
Horiz. %	99.11%	103.43%	99.33%	86.13%	86.28%	92.02%	100.00%	-
EY	7.52	7.21	7.51	8.66	8.64	8.10	7.46	0.53%
YoY %	4.30%	-3.99%	-13.28%	0.23%	6.67%	8.58%	-	-
Horiz. %	100.80%	96.65%	100.67%	116.09%	115.82%	108.58%	100.00%	-
DY	6.64	6.86	7.25	6.34	6.92	6.44	6.32	3.35%
YoY %	-3.21%	-5.38%	14.35%	-8.38%	7.45%	1.90%	-	-
Horiz. %	105.06%	108.54%	114.72%	100.32%	109.49%	101.90%	100.00%	-
P/NAPS	3.25	2.93	3.07	2.83	2.78	2.69	2.95	6.67%
YoY %	10.92%	-4.56%	8.48%	1.80%	3.35%	-8.81%	-	-
Horiz. %	110.17%	99.32%	104.07%	95.93%	94.24%	91.19%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	22/05/17	24/02/17	25/11/16	24/08/16	17/05/16	24/02/16	-
Price	2.10	1.88	1.80	1.80	1.66	1.70	1.63	-
P/RPS	7.22	6.69	6.18	6.14	5.56	5.61	5.50	19.90%
YoY %	7.92%	8.25%	0.65%	10.43%	-0.89%	2.00%	-	-
Horiz. %	131.27%	121.64%	112.36%	111.64%	101.09%	102.00%	100.00%	-
P/EPS	15.09	14.57	13.47	12.45	12.55	12.56	12.56	13.02%
YoY %	3.57%	8.17%	8.19%	-0.80%	-0.08%	0.00%	-	-
Horiz. %	120.14%	116.00%	107.25%	99.12%	99.92%	100.00%	100.00%	-
EY	6.63	6.86	7.43	8.03	7.97	7.96	7.96	-11.48%
YoY %	-3.35%	-7.67%	-7.47%	0.75%	0.13%	0.00%	-	-
Horiz. %	83.29%	86.18%	93.34%	100.88%	100.13%	100.00%	100.00%	-
DY	5.85	6.53	7.17	5.88	6.38	6.33	6.75	-9.10%
YoY %	-10.41%	-8.93%	21.94%	-7.84%	0.79%	-6.22%	-	-
Horiz. %	86.67%	96.74%	106.22%	87.11%	94.52%	93.78%	100.00%	-
P/NAPS	3.68	3.08	3.10	3.05	3.02	2.74	2.76	21.16%
YoY %	19.48%	-0.65%	1.64%	0.99%	10.22%	-0.72%	-	-
Horiz. %	133.33%	111.59%	112.32%	110.51%	109.42%	99.28%	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