[UCHITEC] QoQ TTM Result on 31-Dec-2017 [#4]

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	135,663	137,317	135,399	136,585	133,540	127,067	122,750	6.88%
YoY %	-1.20%	1.42%	-0.87%	2.28%	5.09%	3.52%	-	-
Horiz. %	110.52%	111.87%	110.30%	111.27%	108.79%	103.52%	100.00%	-
PBT	71,124	71,591	71,950	72,148	65,465	62,397	57,969	14.59%
YoY %	-0.65%	-0.50%	-0.27%	10.21%	4.92%	7.64%	-	-
Horiz. %	122.69%	123.50%	124.12%	124.46%	112.93%	107.64%	100.00%	-
Tax	-3,753	-2,888	-1,910	-1,647	-1,616	-1,624	-1,630	74.27%
YoY %	-29.95%	-51.20%	-15.97%	-1.92%	0.49%	0.37%	-	-
Horiz. %	230.25%	177.18%	117.18%	101.04%	99.14%	99.63%	100.00%	-
NP	67,371	68,703	70,040	70,501	63,849	60,773	56,339	12.64%
YoY %	-1.94%	-1.91%	-0.65%	10.42%	5.06%	7.87%	-	-
Horiz. %	119.58%	121.95%	124.32%	125.14%	113.33%	107.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,371	68,703	70,040	70,501	63,849	60,773	56,339	12.64%
YoY %	-1.94%	-1.91%	-0.65%	10.42%	5.06%	7.87%	-	-
Horiz. %	119.58%	121.95%	124.32%	125.14%	113.33%	107.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.28%	4.03%	2.65%	2.28%	2.47%	2.60%	2.81%	-
YoY %	31.02%	52.08%	16.23%	-7.69%	-5.00%	-7.47%	-	-
Horiz. %	187.90%	143.42%	94.31%	81.14%	87.90%	92.53%	100.00%	-
Total Cost	68,292	68,614	65,359	66,084	69,691	66,294	66,411	1.87%
YoY %	-0.47%	4.98%	-1.10%	-5.18%	5.12%	-0.18%	-	-
Horiz. %	102.83%	103.32%	98.42%	99.51%	104.94%	99.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	161,055	263,982	250,490	232,304	271,052	248,934	266,341	-28.46%
YoY %	-38.99%	5.39%	7.83%	-14.30%	8.89%	-6.54%	-	-
Horiz. %	60.47%	99.11%	94.05%	87.22%	101.77%	93.46%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	66,381	109,385	109,385	109,385	107,543	53,628	53,628	15.26%
YoY %	-39.31%	0.00%	0.00%	1.71%	100.54%	0.00%	-	-
Horiz. %	123.78%	203.97%	203.97%	203.97%	200.54%	100.00%	100.00%	-
Div Payout %	98.53%	159.22%	156.18%	155.15%	168.43%	88.24%	95.19%	-
YoY %	-38.12%	1.95%	0.66%	-7.88%	90.88%	-7.30%	-	-
Horiz. %	103.51%	167.27%	164.07%	162.99%	176.94%	92.70%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	161,055	263,982	250,490	232,304	271,052	248,934	266,341	-28.46%
YoY %	-38.99%	5.39%	7.83%	-14.30%	8.89%	-6.54%	-	-
Horiz. %	60.47%	99.11%	94.05%	87.22%	101.77%	93.46%	100.00%	-
NOSH	450,550	449,698	449,484	449,185	445,103	445,083	443,695	1.02%
YoY %	0.19%	0.05%	0.07%	0.92%	0.00%	0.31%	-	-
Horiz. %	101.54%	101.35%	101.30%	101.24%	100.32%	100.31%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	49.66%	50.03%	51.73%	51.62%	47.81%	47.83%	45.90%	-
YoY %	-0.74%	-3.29%	0.21%	7.97%	-0.04%	4.20%	-	-
Horiz. %	108.19%	109.00%	112.70%	112.46%	104.16%	104.20%	100.00%	-
ROE	41.83%	26.03%	27.96%	30.35%	23.56%	24.41%	21.15%	-
YoY %	60.70%	-6.90%	-7.87%	28.82%	-3.48%	15.41%	-	-
Horiz. %	197.78%	123.07%	132.20%	143.50%	111.39%	115.41%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	30.32	30.69	30.27	31.16	30.55	29.10	28.11	5.17%
YoY %	-1.21%	1.39%	-2.86%	2.00%	4.98%	3.52%	-	-
Horiz. %	107.86%	109.18%	107.68%	110.85%	108.68%	103.52%	100.00%	-
EPS	15.06	15.36	15.66	16.08	14.60	13.92	12.90	10.86%
YoY %	-1.95%	-1.92%	-2.61%	10.14%	4.89%	7.91%	-	-
Horiz. %	116.74%	119.07%	121.40%	124.65%	113.18%	107.91%	100.00%	-
DPS	14.84	24.45	24.45	25.00	24.60	12.28	12.28	13.44%
YoY %	-39.30%	0.00%	-2.20%	1.63%	100.33%	0.00%	-	-
Horiz. %	120.85%	199.10%	199.10%	203.58%	200.33%	100.00%	100.00%	-
NAPS	0.36	0.59	0.56	0.53	0.62	0.57	0.61	-29.61%
YoY %	-38.98%	5.36%	5.66%	-14.52%	8.77%	-6.56%	-	-
Horiz. %	59.02%	96.72%	91.80%	86.89%	101.64%	93.44%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 449,185
RPS	29.29	29.65	29.24	29.49	28.83	27.44	26.50	6.89%
YoY %	-1.21%	1.40%	-0.85%	2.29%	5.07%	3.55%	-	-
Horiz. %	110.53%	111.89%	110.34%	111.28%	108.79%	103.55%	100.00%	-
EPS	14.55	14.83	15.12	15.22	13.79	13.12	12.17	12.63%
YoY %	-1.89%	-1.92%	-0.66%	10.37%	5.11%	7.81%	-	-
Horiz. %	119.56%	121.86%	124.24%	125.06%	113.31%	107.81%	100.00%	-
DPS	14.33	23.62	23.62	23.62	23.22	11.58	11.58	15.24%
YoY %	-39.33%	0.00%	0.00%	1.72%	100.52%	0.00%	-	-
Horiz. %	123.75%	203.97%	203.97%	203.97%	200.52%	100.00%	100.00%	-
NAPS	0.3478	0.57	0.5409	0.5016	0.5853	0.5375	0.5751	-28.46%
YoY %	-38.98%	5.38%	7.83%	-14.30%	8.89%	-6.54%	-	-
Horiz. %	60.48%	99.11%	94.05%	87.22%	101.77%	93.46%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	3.09	2.73	2.67	3.31	2.59	1.85	1.79	-
P/RPS	10.19	8.90	8.82	10.62	8.48	6.36	6.37	36.74%
YoY %	14.49%	0.91%	-16.95%	25.24%	33.33%	-0.16%	-	-
Horiz. %	159.97%	139.72%	138.46%	166.72%	133.12%	99.84%	100.00%	-
P/EPS	20.52	17.78	17.05	20.58	17.73	13.29	13.87	29.80%
YoY %	15.41%	4.28%	-17.15%	16.07%	33.41%	-4.18%	-	-
Horiz. %	147.95%	128.19%	122.93%	148.38%	127.83%	95.82%	100.00%	-
EY	4.87	5.62	5.86	4.86	5.64	7.52	7.21	-22.99%
YoY %	-13.35%	-4.10%	20.58%	-13.83%	-25.00%	4.30%	-	-
Horiz. %	67.55%	77.95%	81.28%	67.41%	78.22%	104.30%	100.00%	-
DY	4.80	8.96	9.16	7.55	9.50	6.64	6.86	-21.16%
YoY %	-46.43%	-2.18%	21.32%	-20.53%	43.07%	-3.21%	-	-
Horiz. %	69.97%	130.61%	133.53%	110.06%	138.48%	96.79%	100.00%	-
P/NAPS	8.58	4.63	4.77	6.25	4.18	3.25	2.93	104.54%
YoY %	85.31%	-2.94%	-23.68%	49.52%	28.62%	10.92%	-	-
Horiz. %	292.83%	158.02%	162.80%	213.31%	142.66%	110.92%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	23/11/18	21/08/18	23/05/18	26/02/18	23/11/17	23/08/17	22/05/17	-
Price	2.90	3.32	2.96	3.01	3.14	2.10	1.88	-
P/RPS	9.56	10.82	9.78	9.66	10.28	7.22	6.69	26.84%
YoY %	-11.65%	10.63%	1.24%	-6.03%	42.38%	7.92%	-	-
Horiz. %	142.90%	161.73%	146.19%	144.39%	153.66%	107.92%	100.00%	-
P/EPS	19.26	21.62	18.90	18.71	21.50	15.09	14.57	20.42%
YoY %	-10.92%	14.39%	1.02%	-12.98%	42.48%	3.57%	-	-
Horiz. %	132.19%	148.39%	129.72%	128.41%	147.56%	103.57%	100.00%	-
EY	5.19	4.63	5.29	5.34	4.65	6.63	6.86	-16.95%
YoY %	12.10%	-12.48%	-0.94%	14.84%	-29.86%	-3.35%	-	-
Horiz. %	75.66%	67.49%	77.11%	77.84%	67.78%	96.65%	100.00%	-
DY	5.12	7.36	8.26	8.31	7.83	5.85	6.53	-14.95%
YoY %	-30.43%	-10.90%	-0.60%	6.13%	33.85%	-10.41%	-	-
Horiz. %	78.41%	112.71%	126.49%	127.26%	119.91%	89.59%	100.00%	-
P/NAPS	8.06	5.63	5.29	5.68	5.06	3.68	3.08	89.78%
YoY %	43.16%	6.43%	-6.87%	12.25%	37.50%	19.48%	-	-
Horiz. %	261.69%	182.79%	171.75%	184.42%	164.29%	119.48%	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