[UCHITEC] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	135,651	148,108	154,737	156,875	155,849	158,057	156,581	-9.09%
YoY %	-8.41%	-4.28%	-1.36%	0.66%	-1.40%	0.94%	-	-
Horiz. %	86.63%	94.59%	98.82%	100.19%	99.53%	100.94%	100.00%	-
PBT	66,571	72,250	76,578	78,749	82,299	86,649	87,314	-16.50%
YoY %	-7.86%	-5.65%	-2.76%	-4.31%	-5.02%	-0.76%	-	-
Horiz. %	76.24%	82.75%	87.70%	90.19%	94.26%	99.24%	100.00%	-
Tax	-2,124	-1,806	-892	-521	-182	-484	-1,633	19.09%
YoY %	-17.61%	-102.47%	-71.21%	-186.26%	62.40%	70.36%	-	-
Horiz. %	130.07%	110.59%	54.62%	31.90%	11.15%	29.64%	100.00%	-
NP	64,447	70,444	75,686	78,228	82,117	86,165	85,681	-17.24%
YoY %	-8.51%	-6.93%	-3.25%	-4.74%	-4.70%	0.56%	-	-
Horiz. %	75.22%	82.22%	88.33%	91.30%	95.84%	100.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,447	70,444	75,686	78,228	82,117	86,165	85,681	-17.24%
YoY %	-8.51%	-6.93%	-3.25%	-4.74%	-4.70%	0.56%	-	-
Horiz. %	75.22%	82.22%	88.33%	91.30%	95.84%	100.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.19%	2.50%	1.16%	0.66%	0.22%	0.56%	1.87%	-
YoY %	27.60%	115.52%	75.76%	200.00%	-60.71%	-70.05%	-	-
Horiz. %	170.59%	133.69%	62.03%	35.29%	11.76%	29.95%	100.00%	-
Total Cost	71,204	77,664	79,051	78,647	73,732	71,892	70,900	0.28%
YoY %	-8.32%	-1.75%	0.51%	6.67%	2.56%	1.40%	-	-
Horiz. %	100.43%	109.54%	111.50%	110.93%	103.99%	101.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	182,474	167,706	198,450	176,023	194,823	175,661	213,008	-9.77%
YoY %	8.81%	-15.49%	12.74%	-9.65%	10.91%	-17.53%	-	-
Horiz. %	85.67%	78.73%	93.17%	82.64%	91.46%	82.47%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	59,795	74,917	74,917	74,917	100,885	100,704	100,704	-29.28%
YoY %	-20.19%	0.00%	0.00%	-25.74%	0.18%	0.00%	-	-
Horiz. %	59.38%	74.39%	74.39%	74.39%	100.18%	100.00%	100.00%	-
Div Payout %	92.78%	106.35%	98.99%	95.77%	122.86%	116.87%	117.53%	-
YoY %	-12.76%	7.44%	3.36%	-22.05%	5.13%	-0.56%	-	-
Horiz. %	78.94%	90.49%	84.23%	81.49%	104.54%	99.44%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	182,474	167,706	198,450	176,023	194,823	175,661	213,008	-9.77%
YoY %	8.81%	-15.49%	12.74%	-9.65%	10.91%	-17.53%	-	-
Horiz. %	85.67%	78.73%	93.17%	82.64%	91.46%	82.47%	100.00%	-
NOSH	372,397	372,681	374,435	374,519	374,660	373,747	373,699	-0.23%
YoY %	-0.08%	-0.47%	-0.02%	-0.04%	0.24%	0.01%	-	-
Horiz. %	99.65%	99.73%	100.20%	100.22%	100.26%	100.01%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	47.51%	47.56%	48.91%	49.87%	52.69%	54.52%	54.72%	-
YoY %	-0.11%	-2.76%	-1.93%	-5.35%	-3.36%	-0.37%	-	-
Horiz. %	86.82%	86.92%	89.38%	91.14%	96.29%	99.63%	100.00%	-
ROE	35.32%	42.00%	38.14%	44.44%	42.15%	49.05%	40.22%	-
YoY %	-15.90%	10.12%	-14.18%	5.43%	-14.07%	21.95%	-	-
Horiz. %	87.82%	104.43%	94.83%	110.49%	104.80%	121.95%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	36.43	39.74	41.33	41.89	41.60	42.29	41.90	-8.88%
YoY %	-8.33%	-3.85%	-1.34%	0.70%	-1.63%	0.93%	-	-
Horiz. %	86.95%	94.84%	98.64%	99.98%	99.28%	100.93%	100.00%	-
EPS	17.31	18.90	20.21	20.89	21.92	23.05	22.93	-17.04%
YoY %	-8.41%	-6.48%	-3.26%	-4.70%	-4.90%	0.52%	-	-
Horiz. %	75.49%	82.42%	88.14%	91.10%	95.60%	100.52%	100.00%	-
DPS	16.00	20.00	20.00	20.00	27.00	27.00	27.00	-29.38%
YoY %	-20.00%	0.00%	0.00%	-25.93%	0.00%	0.00%	-	-
Horiz. %	59.26%	74.07%	74.07%	74.07%	100.00%	100.00%	100.00%	-
NAPS	0.49	0.45	0.53	0.47	0.52	0.47	0.57	-9.56%
YoY %	8.89%	-15.09%	12.77%	-9.62%	10.64%	-17.54%	-	-
Horiz. %	85.96%	78.95%	92.98%	82.46%	91.23%	82.46%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 374,519
RPS	29.29	31.98	33.41	33.87	33.65	34.13	33.81	-9.10%
YoY %	-8.41%	-4.28%	-1.36%	0.65%	-1.41%	0.95%	-	-
Horiz. %	86.63%	94.59%	98.82%	100.18%	99.53%	100.95%	100.00%	-
EPS	13.92	15.21	16.34	16.89	17.73	18.61	18.50	-17.23%
YoY %	-8.48%	-6.92%	-3.26%	-4.74%	-4.73%	0.59%	-	-
Horiz. %	75.24%	82.22%	88.32%	91.30%	95.84%	100.59%	100.00%	-
DPS	12.91	16.18	16.18	16.18	21.78	21.74	21.74	-29.28%
YoY %	-20.21%	0.00%	0.00%	-25.71%	0.18%	0.00%	-	-
Horiz. %	59.38%	74.43%	74.43%	74.43%	100.18%	100.00%	100.00%	-
NAPS	0.394	0.3621	0.4285	0.3801	0.4207	0.3793	0.4599	-9.77%
YoY %	8.81%	-15.50%	12.73%	-9.65%	10.91%	-17.53%	-	-
Horiz. %	85.67%	78.73%	93.17%	82.65%	91.48%	82.47%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.08	2.01	1.85	2.67	2.98	3.12	3.16	-
P/RPS	2.96	5.06	4.48	6.37	7.16	7.38	7.54	-46.29%
YoY %	-41.50%	12.95%	-29.67%	-11.03%	-2.98%	-2.12%	-	-
Horiz. %	39.26%	67.11%	59.42%	84.48%	94.96%	97.88%	100.00%	-
P/EPS	6.24	10.63	9.15	12.78	13.60	13.53	13.78	-40.94%
YoY %	-41.30%	16.17%	-28.40%	-6.03%	0.52%	-1.81%	-	-
Horiz. %	45.28%	77.14%	66.40%	92.74%	98.69%	98.19%	100.00%	-
EY	16.02	9.40	10.93	7.82	7.35	7.39	7.26	69.24%
YoY %	70.43%	-14.00%	39.77%	6.39%	-0.54%	1.79%	-	-
Horiz. %	220.66%	129.48%	150.55%	107.71%	101.24%	101.79%	100.00%	-
DY	14.81	9.95	10.81	7.49	9.06	8.65	8.54	44.19%
YoY %	48.84%	-7.96%	44.33%	-17.33%	4.74%	1.29%	-	-
Horiz. %	173.42%	116.51%	126.58%	87.70%	106.09%	101.29%	100.00%	-
P/NAPS	2.20	4.47	3.49	5.68	5.73	6.64	5.54	-45.88%
YoY %	-50.78%	28.08%	-38.56%	-0.87%	-13.70%	19.86%	-	-
Horiz. %	39.71%	80.69%	63.00%	102.53%	103.43%	119.86%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	01/12/08	28/08/08	27/05/08	28/02/08	30/10/07	14/08/07	28/05/07	-
Price	0.94	1.48	2.28	2.10	2.95	3.02	3.24	-
P/RPS	2.58	3.72	5.52	5.01	7.09	7.14	7.73	-51.78%
YoY %	-30.65%	-32.61%	10.18%	-29.34%	-0.70%	-7.63%	-	-
Horiz. %	33.38%	48.12%	71.41%	64.81%	91.72%	92.37%	100.00%	-
P/EPS	5.43	7.83	11.28	10.05	13.46	13.10	14.13	-47.05%
YoY %	-30.65%	-30.59%	12.24%	-25.33%	2.75%	-7.29%	-	-
Horiz. %	38.43%	55.41%	79.83%	71.13%	95.26%	92.71%	100.00%	-
EY	18.41	12.77	8.87	9.95	7.43	7.63	7.08	88.76%
YoY %	44.17%	43.97%	-10.85%	33.92%	-2.62%	7.77%	-	-
Horiz. %	260.03%	180.37%	125.28%	140.54%	104.94%	107.77%	100.00%	-
DY	17.02	13.51	8.77	9.52	9.15	8.94	8.33	60.80%
YoY %	25.98%	54.05%	-7.88%	4.04%	2.35%	7.32%	-	-
Horiz. %	204.32%	162.18%	105.28%	114.29%	109.84%	107.32%	100.00%	-
P/NAPS	1.92	3.29	4.30	4.47	5.67	6.43	5.68	-51.37%
YoY %	-41.64%	-23.49%	-3.80%	-21.16%	-11.82%	13.20%	-	-
Horiz. %	33.80%	57.92%	75.70%	78.70%	99.82%	113.20%	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