[UCHITEC] QoQ TTM Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	99,561	91,621	89,010	83,139	88,682	93,037	104,220	-3.00%
YoY %	8.67%	2.93%	7.06%	-6.25%	-4.68%	-10.73%	-	-
Horiz. %	95.53%	87.91%	85.41%	79.77%	85.09%	89.27%	100.00%	-
PBT	51,013	43,939	34,644	27,710	28,555	32,402	44,668	9.24%
YoY %	16.10%	26.83%	25.02%	-2.96%	-11.87%	-27.46%	-	-
Horiz. %	114.20%	98.37%	77.56%	62.04%	63.93%	72.54%	100.00%	-
Tax	-686	-543	-509	-758	-890	-1,188	-1,721	-45.80%
YoY %	-26.34%	-6.68%	32.85%	14.83%	25.08%	30.97%	-	-
Horiz. %	39.86%	31.55%	29.58%	44.04%	51.71%	69.03%	100.00%	-
NP	50,327	43,396	34,135	26,952	27,665	31,214	42,947	11.13%
YoY %	15.97%	27.13%	26.65%	-2.58%	-11.37%	-27.32%	-	-
Horiz. %	117.18%	101.05%	79.48%	62.76%	64.42%	72.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,327	43,396	34,135	26,952	27,665	31,214	42,947	11.13%
YoY %	15.97%	27.13%	26.65%	-2.58%	-11.37%	-27.32%	-	-
Horiz. %	117.18%	101.05%	79.48%	62.76%	64.42%	72.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.34%	1.24%	1.47%	2.74%	3.12%	3.67%	3.85%	-
YoY %	8.06%	-15.65%	-46.35%	-12.18%	-14.99%	-4.68%	-	-
Horiz. %	34.81%	32.21%	38.18%	71.17%	81.04%	95.32%	100.00%	-
Total Cost	49,234	48,225	54,875	56,187	61,017	61,823	61,273	-13.55%
YoY %	2.09%	-12.12%	-2.34%	-7.92%	-1.30%	0.90%	-	-
Horiz. %	80.35%	78.71%	89.56%	91.70%	99.58%	100.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	185,264	174,539	174,566	163,496	162,995	155,499	173,649	4.40%
YoY %	6.14%	-0.02%	6.77%	0.31%	4.82%	-10.45%	-	-
Horiz. %	106.69%	100.51%	100.53%	94.15%	93.86%	89.55%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	29,673	22,260	22,260	22,260	33,420	44,650	44,650	-23.82%
YoY %	33.30%	0.00%	0.00%	-33.39%	-25.15%	0.00%	-	-
Horiz. %	66.46%	49.85%	49.85%	49.85%	74.85%	100.00%	100.00%	-
Div Payout %	58.96%	51.30%	65.21%	82.59%	120.80%	143.05%	103.97%	-
YoY %	14.93%	-21.33%	-21.04%	-31.63%	-15.55%	37.59%	-	-
Horiz. %	56.71%	49.34%	62.72%	79.44%	116.19%	137.59%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	185,264	174,539	174,566	163,496	162,995	155,499	173,649	4.40%
YoY %	6.14%	-0.02%	6.77%	0.31%	4.82%	-10.45%	-	-
Horiz. %	106.69%	100.51%	100.53%	94.15%	93.86%	89.55%	100.00%	-
NOSH	370,528	371,360	371,417	371,582	370,443	370,238	369,466	0.19%
YoY %	-0.22%	-0.02%	-0.04%	0.31%	0.06%	0.21%	-	-
Horiz. %	100.29%	100.51%	100.53%	100.57%	100.26%	100.21%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	50.55%	47.36%	38.35%	32.42%	31.20%	33.55%	41.21%	-
YoY %	6.74%	23.49%	18.29%	3.91%	-7.00%	-18.59%	-	-
Horiz. %	122.66%	114.92%	93.06%	78.67%	75.71%	81.41%	100.00%	-
ROE	27.16%	24.86%	19.55%	16.48%	16.97%	20.07%	24.73%	-
YoY %	9.25%	27.16%	18.63%	-2.89%	-15.45%	-18.84%	-	-
Horiz. %	109.83%	100.53%	79.05%	66.64%	68.62%	81.16%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	26.87	24.67	23.96	22.37	23.94	25.13	28.21	-3.18%
YoY %	8.92%	2.96%	7.11%	-6.56%	-4.74%	-10.92%	-	-
Horiz. %	95.25%	87.45%	84.93%	79.30%	84.86%	89.08%	100.00%	-
EPS	13.58	11.69	9.19	7.25	7.47	8.43	11.62	10.93%
YoY %	16.17%	27.20%	26.76%	-2.95%	-11.39%	-27.45%	-	-
Horiz. %	116.87%	100.60%	79.09%	62.39%	64.29%	72.55%	100.00%	-
DPS	8.00	6.00	6.00	6.00	9.00	12.00	12.00	-23.66%
YoY %	33.33%	0.00%	0.00%	-33.33%	-25.00%	0.00%	-	-
Horiz. %	66.67%	50.00%	50.00%	50.00%	75.00%	100.00%	100.00%	-
NAPS	0.50	0.47	0.47	0.44	0.44	0.42	0.47	4.20%
YoY %	6.38%	0.00%	6.82%	0.00%	4.76%	-10.64%	-	-
Horiz. %	106.38%	100.00%	100.00%	93.62%	93.62%	89.36%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 371,582
RPS	21.50	19.78	19.22	17.95	19.15	20.09	22.50	-2.98%
YoY %	8.70%	2.91%	7.08%	-6.27%	-4.68%	-10.71%	-	-
Horiz. %	95.56%	87.91%	85.42%	79.78%	85.11%	89.29%	100.00%	-
EPS	10.87	9.37	7.37	5.82	5.97	6.74	9.27	11.18%
YoY %	16.01%	27.14%	26.63%	-2.51%	-11.42%	-27.29%	-	-
Horiz. %	117.26%	101.08%	79.50%	62.78%	64.40%	72.71%	100.00%	-
DPS	6.41	4.81	4.81	4.81	7.22	9.64	9.64	-23.79%
YoY %	33.26%	0.00%	0.00%	-33.38%	-25.10%	0.00%	-	-
Horiz. %	66.49%	49.90%	49.90%	49.90%	74.90%	100.00%	100.00%	-
NAPS	0.40	0.3769	0.3769	0.353	0.3519	0.3358	0.375	4.39%
YoY %	6.13%	0.00%	6.77%	0.31%	4.79%	-10.45%	-	-
Horiz. %	106.67%	100.51%	100.51%	94.13%	93.84%	89.55%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.37	1.29	1.38	1.34	1.29	1.13	1.07	-
P/RPS	5.10	5.23	5.76	5.99	5.39	4.50	3.79	21.86%
YoY %	-2.49%	-9.20%	-3.84%	11.13%	19.78%	18.73%	-	-
Horiz. %	134.56%	137.99%	151.98%	158.05%	142.22%	118.73%	100.00%	-
P/EPS	10.09	11.04	15.02	18.47	17.27	13.40	9.21	6.26%
YoY %	-8.61%	-26.50%	-18.68%	6.95%	28.88%	45.49%	-	-
Horiz. %	109.55%	119.87%	163.08%	200.54%	187.51%	145.49%	100.00%	-
EY	9.91	9.06	6.66	5.41	5.79	7.46	10.86	-5.91%
YoY %	9.38%	36.04%	23.11%	-6.56%	-22.39%	-31.31%	-	-
Horiz. %	91.25%	83.43%	61.33%	49.82%	53.31%	68.69%	100.00%	-
DY	5.84	4.65	4.35	4.48	6.98	10.62	11.21	-35.22%
YoY %	25.59%	6.90%	-2.90%	-35.82%	-34.27%	-5.26%	-	-
Horiz. %	52.10%	41.48%	38.80%	39.96%	62.27%	94.74%	100.00%	-
P/NAPS	2.74	2.74	2.94	3.05	2.93	2.69	2.28	13.02%
YoY %	0.00%	-6.80%	-3.61%	4.10%	8.92%	17.98%	-	-
Horiz. %	120.18%	120.18%	128.95%	133.77%	128.51%	117.98%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	23/11/10	19/08/10	26/05/10	24/02/10	25/11/09	25/08/09	15/05/09	-
Price	1.31	1.41	1.23	1.27	1.52	1.30	1.30	-
P/RPS	4.88	5.72	5.13	5.68	6.35	5.17	4.61	3.86%
YoY %	-14.69%	11.50%	-9.68%	-10.55%	22.82%	12.15%	-	-
Horiz. %	105.86%	124.08%	111.28%	123.21%	137.74%	112.15%	100.00%	-
P/EPS	9.64	12.07	13.38	17.51	20.35	15.42	11.18	-9.39%
YoY %	-20.13%	-9.79%	-23.59%	-13.96%	31.97%	37.92%	-	-
Horiz. %	86.23%	107.96%	119.68%	156.62%	182.02%	137.92%	100.00%	-
EY	10.37	8.29	7.47	5.71	4.91	6.49	8.94	10.38%
YoY %	25.09%	10.98%	30.82%	16.29%	-24.35%	-27.40%	-	-
Horiz. %	116.00%	92.73%	83.56%	63.87%	54.92%	72.60%	100.00%	-
DY	6.11	4.26	4.88	4.72	5.92	9.23	9.23	-24.02%
YoY %	43.43%	-12.70%	3.39%	-20.27%	-35.86%	0.00%	-	-
Horiz. %	66.20%	46.15%	52.87%	51.14%	64.14%	100.00%	100.00%	-
P/NAPS	2.62	3.00	2.62	2.89	3.45	3.10	2.77	-3.64%
YoY %	-12.67%	14.50%	-9.34%	-16.23%	11.29%	11.91%	-	-
Horiz. %	94.58%	108.30%	94.58%	104.33%	124.55%	111.91%	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