[UCHITEC] QoQ TTM Result on 31-Dec-2013 [#4]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	92,381	90,517	92,748	93,961	98,981	101,990	94,535	-1.52%
YoY %	2.06%	-2.41%	-1.29%	-5.07%	-2.95%	7.89%	-	-
Horiz. %	97.72%	95.75%	98.11%	99.39%	104.70%	107.89%	100.00%	-
PBT	40,862	39,393	40,376	41,764	47,514	50,206	46,862	-8.72%
YoY %	3.73%	-2.43%	-3.32%	-12.10%	-5.36%	7.14%	-	-
Horiz. %	87.20%	84.06%	86.16%	89.12%	101.39%	107.14%	100.00%	-
Tax	5,370	3,307	399	-2,690	-9,702	-7,526	-4,509	-
YoY %	62.38%	728.82%	114.83%	72.27%	-28.91%	-66.91%	-	-
Horiz. %	-119.10%	-73.34%	-8.85%	59.66%	215.17%	166.91%	100.00%	-
NP	46,232	42,700	40,775	39,074	37,812	42,680	42,353	6.01%
YoY %	8.27%	4.72%	4.35%	3.34%	-11.41%	0.77%	-	-
Horiz. %	109.16%	100.82%	96.27%	92.26%	89.28%	100.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,232	42,700	40,775	39,074	37,812	42,680	42,353	6.01%
YoY %	8.27%	4.72%	4.35%	3.34%	-11.41%	0.77%	-	-
Horiz. %	109.16%	100.82%	96.27%	92.26%	89.28%	100.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-13.14%	-8.39%	-0.99%	6.44%	20.42%	14.99%	9.62%	-
YoY %	-56.62%	-747.47%	-115.37%	-68.46%	36.22%	55.82%	-	-
Horiz. %	-136.59%	-87.21%	-10.29%	66.94%	212.27%	155.82%	100.00%	-
Total Cost	46,149	47,817	51,973	54,887	61,169	59,310	52,182	-7.85%
YoY %	-3.49%	-8.00%	-5.31%	-10.27%	3.13%	13.66%	-	-
Horiz. %	88.44%	91.64%	99.60%	105.18%	117.22%	113.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,170	189,097	200,194	192,337	188,756	180,960	195,729	1.50%
YoY %	5.86%	-5.54%	4.09%	1.90%	4.31%	-7.55%	-	-
Horiz. %	102.27%	96.61%	102.28%	98.27%	96.44%	92.45%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	40,727	36,997	36,997	36,997	40,687	44,361	44,361	-5.53%
YoY %	10.08%	0.00%	0.00%	-9.07%	-8.28%	0.00%	-	-
Horiz. %	91.81%	83.40%	83.40%	83.40%	91.72%	100.00%	100.00%	-
Div Payout %	88.09%	86.64%	90.73%	94.68%	107.61%	103.94%	104.74%	-
YoY %	1.67%	-4.51%	-4.17%	-12.02%	3.53%	-0.76%	-	-
Horiz. %	84.10%	82.72%	86.62%	90.40%	102.74%	99.24%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	200,170	189,097	200,194	192,337	188,756	180,960	195,729	1.50%
YoY %	5.86%	-5.54%	4.09%	1.90%	4.31%	-7.55%	-	-
Horiz. %	102.27%	96.61%	102.28%	98.27%	96.44%	92.45%	100.00%	-
NOSH	370,685	370,780	370,729	369,879	370,109	369,307	369,301	0.24%
YoY %	-0.03%	0.01%	0.23%	-0.06%	0.22%	0.00%	-	-
Horiz. %	100.37%	100.40%	100.39%	100.16%	100.22%	100.00%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	50.04%	47.17%	43.96%	41.59%	38.20%	41.85%	44.80%	-
YoY %	6.08%	7.30%	5.70%	8.87%	-8.72%	-6.58%	-	-
Horiz. %	111.70%	105.29%	98.12%	92.83%	85.27%	93.42%	100.00%	-
ROE	23.10%	22.58%	20.37%	20.32%	20.03%	23.59%	21.64%	-
YoY %	2.30%	10.85%	0.25%	1.45%	-15.09%	9.01%	-	-
Horiz. %	106.75%	104.34%	94.13%	93.90%	92.56%	109.01%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	24.92	24.41	25.02	25.40	26.74	27.62	25.60	-1.77%
YoY %	2.09%	-2.44%	-1.50%	-5.01%	-3.19%	7.89%	-	-
Horiz. %	97.34%	95.35%	97.73%	99.22%	104.45%	107.89%	100.00%	-
EPS	12.47	11.52	11.00	10.56	10.22	11.56	11.47	5.72%
YoY %	8.25%	4.73%	4.17%	3.33%	-11.59%	0.78%	-	-
Horiz. %	108.72%	100.44%	95.90%	92.07%	89.10%	100.78%	100.00%	-
DPS	11.00	10.00	10.00	10.00	11.00	12.00	12.00	-5.63%
YoY %	10.00%	0.00%	0.00%	-9.09%	-8.33%	0.00%	-	-
Horiz. %	91.67%	83.33%	83.33%	83.33%	91.67%	100.00%	100.00%	-
NAPS	0.54	0.51	0.54	0.52	0.51	0.49	0.53	1.25%
YoY %	5.88%	-5.56%	3.85%	1.96%	4.08%	-7.55%	-	-
Horiz. %	101.89%	96.23%	101.89%	98.11%	96.23%	92.45%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 369,879
RPS	19.94	19.54	20.02	20.28	21.37	22.01	20.41	-1.53%
YoY %	2.05%	-2.40%	-1.28%	-5.10%	-2.91%	7.84%	-	-
Horiz. %	97.70%	95.74%	98.09%	99.36%	104.70%	107.84%	100.00%	-
EPS	9.98	9.22	8.80	8.43	8.16	9.21	9.14	6.03%
YoY %	8.24%	4.77%	4.39%	3.31%	-11.40%	0.77%	-	-
Horiz. %	109.19%	100.88%	96.28%	92.23%	89.28%	100.77%	100.00%	-
DPS	8.79	7.99	7.99	7.99	8.78	9.58	9.58	-5.57%
YoY %	10.01%	0.00%	0.00%	-9.00%	-8.35%	0.00%	-	-
Horiz. %	91.75%	83.40%	83.40%	83.40%	91.65%	100.00%	100.00%	-
NAPS	0.4321	0.4082	0.4321	0.4152	0.4074	0.3906	0.4225	1.50%
YoY %	5.85%	-5.53%	4.07%	1.91%	4.30%	-7.55%	-	-
Horiz. %	102.27%	96.62%	102.27%	98.27%	96.43%	92.45%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	1.40	1.39	1.38	1.37	1.47	1.28	1.20	-
P/RPS	5.62	5.69	5.52	5.39	5.50	4.63	4.69	12.80%
YoY %	-1.23%	3.08%	2.41%	-2.00%	18.79%	-1.28%	-	-
Horiz. %	119.83%	121.32%	117.70%	114.93%	117.27%	98.72%	100.00%	-
P/EPS	11.23	12.07	12.55	12.97	14.39	11.08	10.46	4.84%
YoY %	-6.96%	-3.82%	-3.24%	-9.87%	29.87%	5.93%	-	-
Horiz. %	107.36%	115.39%	119.98%	124.00%	137.57%	105.93%	100.00%	-
EY	8.91	8.29	7.97	7.71	6.95	9.03	9.56	-4.58%
YoY %	7.48%	4.02%	3.37%	10.94%	-23.03%	-5.54%	-	-
Horiz. %	93.20%	86.72%	83.37%	80.65%	72.70%	94.46%	100.00%	-
DY	7.86	7.19	7.25	7.30	7.48	9.38	10.00	-14.81%
YoY %	9.32%	-0.83%	-0.68%	-2.41%	-20.26%	-6.20%	-	-
Horiz. %	78.60%	71.90%	72.50%	73.00%	74.80%	93.80%	100.00%	-
P/NAPS	2.59	2.73	2.56	2.63	2.88	2.61	2.26	9.50%
YoY %	-5.13%	6.64%	-2.66%	-8.68%	10.34%	15.49%	-	-
Horiz. %	114.60%	120.80%	113.27%	116.37%	127.43%	115.49%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	24/11/14	19/08/14	22/05/14	26/02/14	19/11/13	23/08/13	27/05/13	-
Price	1.41	1.43	1.43	1.32	1.51	1.45	1.33	-
P/RPS	5.66	5.86	5.72	5.20	5.65	5.25	5.20	5.80%
YoY %	-3.41%	2.45%	10.00%	-7.96%	7.62%	0.96%	-	-
Horiz. %	108.85%	112.69%	110.00%	100.00%	108.65%	100.96%	100.00%	-
P/EPS	11.31	12.42	13.00	12.50	14.78	12.55	11.60	-1.67%
YoY %	-8.94%	-4.46%	4.00%	-15.43%	17.77%	8.19%	-	-
Horiz. %	97.50%	107.07%	112.07%	107.76%	127.41%	108.19%	100.00%	-
EY	8.85	8.05	7.69	8.00	6.77	7.97	8.62	1.76%
YoY %	9.94%	4.68%	-3.87%	18.17%	-15.06%	-7.54%	-	-
Horiz. %	102.67%	93.39%	89.21%	92.81%	78.54%	92.46%	100.00%	-
DY	7.80	6.99	6.99	7.58	7.28	8.28	9.02	-9.22%
YoY %	11.59%	0.00%	-7.78%	4.12%	-12.08%	-8.20%	-	-
Horiz. %	86.47%	77.49%	77.49%	84.04%	80.71%	91.80%	100.00%	-
P/NAPS	2.61	2.80	2.65	2.54	2.96	2.96	2.51	2.63%
YoY %	-6.79%	5.66%	4.33%	-14.19%	0.00%	17.93%	-	-
Horiz. %	103.98%	111.55%	105.58%	101.20%	117.93%	117.93%	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