[UCHITEC] QoQ TTM Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	155,849	158,057	156,581	153,197	146,975	139,725	134,592	10.25%
YoY %	-1.40%	0.94%	2.21%	4.23%	5.19%	3.81%	-	-
Horiz. %	115.79%	117.43%	116.34%	113.82%	109.20%	103.81%	100.00%	-
PBT	82,299	86,649	87,314	85,458	83,263	79,343	75,792	5.63%
YoY %	-5.02%	-0.76%	2.17%	2.64%	4.94%	4.69%	-	-
Horiz. %	108.59%	114.32%	115.20%	112.75%	109.86%	104.69%	100.00%	-
Tax	-182	-484	-1,633	-1,570	-1,340	-978	-743	-60.81%
YoY %	62.40%	70.36%	-4.01%	-17.16%	-37.01%	-31.63%	-	-
Horiz. %	24.50%	65.14%	219.78%	211.31%	180.35%	131.63%	100.00%	-
NP	82,117	86,165	85,681	83,888	81,923	78,365	75,049	6.17%
YoY %	-4.70%	0.56%	2.14%	2.40%	4.54%	4.42%	-	-
Horiz. %	109.42%	114.81%	114.17%	111.78%	109.16%	104.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,117	86,165	85,681	83,888	81,923	78,365	75,049	6.17%
YoY %	-4.70%	0.56%	2.14%	2.40%	4.54%	4.42%	-	-
Horiz. %	109.42%	114.81%	114.17%	111.78%	109.16%	104.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.22%	0.56%	1.87%	1.84%	1.61%	1.23%	0.98%	-
YoY %	-60.71%	-70.05%	1.63%	14.29%	30.89%	25.51%	-	-
Horiz. %	22.45%	57.14%	190.82%	187.76%	164.29%	125.51%	100.00%	-
Total Cost	73,732	71,892	70,900	69,309	65,052	61,360	59,543	15.29%
YoY %	2.56%	1.40%	2.30%	6.54%	6.02%	3.05%	-	-
Horiz. %	123.83%	120.74%	119.07%	116.40%	109.25%	103.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	194,823	175,661	213,008	193,989	208,794	186,232	197,304	-0.83%
YoY %	10.91%	-17.53%	9.80%	-7.09%	12.11%	-5.61%	-	-
Horiz. %	98.74%	89.03%	107.96%	98.32%	105.82%	94.39%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	100,885	100,704	100,704	100,704	74,099	84,596	84,596	12.44%
YoY %	0.18%	0.00%	0.00%	35.90%	-12.41%	0.00%	-	-
Horiz. %	119.26%	119.04%	119.04%	119.04%	87.59%	100.00%	100.00%	-
Div Payout %	122.86%	116.87%	117.53%	120.05%	90.45%	107.95%	112.72%	-
YoY %	5.13%	-0.56%	-2.10%	32.73%	-16.21%	-4.23%	-	-
Horiz. %	109.00%	103.68%	104.27%	106.50%	80.24%	95.77%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	194,823	175,661	213,008	193,989	208,794	186,232	197,304	-0.83%
YoY %	10.91%	-17.53%	9.80%	-7.09%	12.11%	-5.61%	-	-
Horiz. %	98.74%	89.03%	107.96%	98.32%	105.82%	94.39%	100.00%	-
NOSH	374,660	373,747	373,699	373,056	372,847	372,464	372,273	0.42%
YoY %	0.24%	0.01%	0.17%	0.06%	0.10%	0.05%	-	-
Horiz. %	100.64%	100.40%	100.38%	100.21%	100.15%	100.05%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	52.69%	54.52%	54.72%	54.76%	55.74%	56.09%	55.76%	-
YoY %	-3.36%	-0.37%	-0.07%	-1.76%	-0.62%	0.59%	-	-
Horiz. %	94.49%	97.78%	98.13%	98.21%	99.96%	100.59%	100.00%	-
ROE	42.15%	49.05%	40.22%	43.24%	39.24%	42.08%	38.04%	-
YoY %	-14.07%	21.95%	-6.98%	10.19%	-6.75%	10.62%	-	-
Horiz. %	110.80%	128.94%	105.73%	113.67%	103.15%	110.62%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	41.60	42.29	41.90	41.07	39.42	37.51	36.15	9.80%
YoY %	-1.63%	0.93%	2.02%	4.19%	5.09%	3.76%	-	-
Horiz. %	115.08%	116.98%	115.91%	113.61%	109.05%	103.76%	100.00%	-
EPS	21.92	23.05	22.93	22.49	21.97	21.04	20.16	5.73%
YoY %	-4.90%	0.52%	1.96%	2.37%	4.42%	4.37%	-	-
Horiz. %	108.73%	114.34%	113.74%	111.56%	108.98%	104.37%	100.00%	-
DPS	27.00	27.00	27.00	27.00	20.00	23.00	23.00	11.27%
YoY %	0.00%	0.00%	0.00%	35.00%	-13.04%	0.00%	-	-
Horiz. %	117.39%	117.39%	117.39%	117.39%	86.96%	100.00%	100.00%	-
NAPS	0.52	0.47	0.57	0.52	0.56	0.50	0.53	-1.26%
YoY %	10.64%	-17.54%	9.62%	-7.14%	12.00%	-5.66%	-	-
Horiz. %	98.11%	88.68%	107.55%	98.11%	105.66%	94.34%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 373,056
RPS	33.64	34.12	33.80	33.07	31.72	30.16	29.05	10.26%
YoY %	-1.41%	0.95%	2.21%	4.26%	5.17%	3.82%	-	-
Horiz. %	115.80%	117.45%	116.35%	113.84%	109.19%	103.82%	100.00%	-
EPS	17.73	18.60	18.49	18.11	17.68	16.92	16.20	6.19%
YoY %	-4.68%	0.59%	2.10%	2.43%	4.49%	4.44%	-	-
Horiz. %	109.44%	114.81%	114.14%	111.79%	109.14%	104.44%	100.00%	-
DPS	21.78	21.74	21.74	21.74	15.99	18.26	18.26	12.45%
YoY %	0.18%	0.00%	0.00%	35.96%	-12.43%	0.00%	-	-
Horiz. %	119.28%	119.06%	119.06%	119.06%	87.57%	100.00%	100.00%	-
NAPS	0.4205	0.3792	0.4598	0.4187	0.4507	0.402	0.4259	-0.84%
YoY %	10.89%	-17.53%	9.82%	-7.10%	12.11%	-5.61%	-	-
Horiz. %	98.73%	89.03%	107.96%	98.31%	105.82%	94.39%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	2.98	3.12	3.16	3.12	3.10	3.28	3.20	-
P/RPS	7.16	7.38	7.54	7.60	7.86	8.74	8.85	-13.16%
YoY %	-2.98%	-2.12%	-0.79%	-3.31%	-10.07%	-1.24%	-	-
Horiz. %	80.90%	83.39%	85.20%	85.88%	88.81%	98.76%	100.00%	-
P/EPS	13.60	13.53	13.78	13.87	14.11	15.59	15.87	-9.77%
YoY %	0.52%	-1.81%	-0.65%	-1.70%	-9.49%	-1.76%	-	-
Horiz. %	85.70%	85.26%	86.83%	87.40%	88.91%	98.24%	100.00%	-
EY	7.35	7.39	7.26	7.21	7.09	6.41	6.30	10.81%
YoY %	-0.54%	1.79%	0.69%	1.69%	10.61%	1.75%	-	-
Horiz. %	116.67%	117.30%	115.24%	114.44%	112.54%	101.75%	100.00%	-
DY	9.06	8.65	8.54	8.65	6.45	7.01	7.19	16.64%
YoY %	4.74%	1.29%	-1.27%	34.11%	-7.99%	-2.50%	-	-
Horiz. %	126.01%	120.31%	118.78%	120.31%	89.71%	97.50%	100.00%	-
P/NAPS	5.73	6.64	5.54	6.00	5.54	6.56	6.04	-3.44%
YoY %	-13.70%	19.86%	-7.67%	8.30%	-15.55%	8.61%	-	-
Horiz. %	94.87%	109.93%	91.72%	99.34%	91.72%	108.61%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	30/10/07	14/08/07	28/05/07	27/02/07	14/11/06	23/08/06	26/05/06	-
Price	2.95	3.02	3.24	3.12	3.18	3.14	3.22	-
P/RPS	7.09	7.14	7.73	7.60	8.07	8.37	8.91	-14.11%
YoY %	-0.70%	-7.63%	1.71%	-5.82%	-3.58%	-6.06%	-	-
Horiz. %	79.57%	80.13%	86.76%	85.30%	90.57%	93.94%	100.00%	-
P/EPS	13.46	13.10	14.13	13.87	14.47	14.92	15.97	-10.76%
YoY %	2.75%	-7.29%	1.87%	-4.15%	-3.02%	-6.57%	-	-
Horiz. %	84.28%	82.03%	88.48%	86.85%	90.61%	93.43%	100.00%	-
EY	7.43	7.63	7.08	7.21	6.91	6.70	6.26	12.08%
YoY %	-2.62%	7.77%	-1.80%	4.34%	3.13%	7.03%	-	-
Horiz. %	118.69%	121.88%	113.10%	115.18%	110.38%	107.03%	100.00%	-
DY	9.15	8.94	8.33	8.65	6.29	7.32	7.14	17.96%
YoY %	2.35%	7.32%	-3.70%	37.52%	-14.07%	2.52%	-	-
Horiz. %	128.15%	125.21%	116.67%	121.15%	88.10%	102.52%	100.00%	-
P/NAPS	5.67	6.43	5.68	6.00	5.68	6.28	6.08	-4.54%
YoY %	-11.82%	13.20%	-5.33%	5.63%	-9.55%	3.29%	-	-
Horiz. %	93.26%	105.76%	93.42%	98.68%	93.42%	103.29%	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