[UCHITEC] QoQ TTM Result on 31-Mar-2006 [#1]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	153,197	146,975	139,725	134,592	131,884	129,788	125,794	13.99%
YoY %	4.23%	5.19%	3.81%	2.05%	1.61%	3.18%	-	-
Horiz. %	121.78%	116.84%	111.07%	106.99%	104.84%	103.18%	100.00%	-
PBT	85,458	83,263	79,343	75,792	74,872	73,501	71,182	12.92%
YoY %	2.64%	4.94%	4.69%	1.23%	1.87%	3.26%	-	-
Horiz. %	120.06%	116.97%	111.46%	106.48%	105.18%	103.26%	100.00%	-
Tax	-1,570	-1,340	-978	-743	-1,294	-1,665	-2,398	-24.54%
YoY %	-17.16%	-37.01%	-31.63%	42.58%	22.28%	30.57%	-	-
Horiz. %	65.47%	55.88%	40.78%	30.98%	53.96%	69.43%	100.00%	-
NP	83,888	81,923	78,365	75,049	73,578	71,836	68,784	14.10%
YoY %	2.40%	4.54%	4.42%	2.00%	2.42%	4.44%	-	-
Horiz. %	121.96%	119.10%	113.93%	109.11%	106.97%	104.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,888	81,923	78,365	75,049	73,578	71,836	68,784	14.10%
YoY %	2.40%	4.54%	4.42%	2.00%	2.42%	4.44%	-	-
Horiz. %	121.96%	119.10%	113.93%	109.11%	106.97%	104.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.84%	1.61%	1.23%	0.98%	1.73%	2.27%	3.37%	-
YoY %	14.29%	30.89%	25.51%	-43.35%	-23.79%	-32.64%	-	-
Horiz. %	54.60%	47.77%	36.50%	29.08%	51.34%	67.36%	100.00%	-
Total Cost	69,309	65,052	61,360	59,543	58,306	57,952	57,010	13.86%
YoY %	6.54%	6.02%	3.05%	2.12%	0.61%	1.65%	-	-
Horiz. %	121.57%	114.11%	107.63%	104.44%	102.27%	101.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,989	208,794	186,232	197,304	176,710	191,127	168,855	9.66%
YoY %	-7.09%	12.11%	-5.61%	11.65%	-7.54%	13.19%	-	-
Horiz. %	114.88%	123.65%	110.29%	116.85%	104.65%	113.19%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	100,704	74,099	84,596	84,596	132,245	95,430	73,086	23.75%
YoY %	35.90%	-12.41%	0.00%	-36.03%	38.58%	30.57%	-	-
Horiz. %	137.79%	101.39%	115.75%	115.75%	180.94%	130.57%	100.00%	-
Div Payout %	120.05%	90.45%	107.95%	112.72%	179.73%	132.85%	106.25%	-
YoY %	32.73%	-16.21%	-4.23%	-37.28%	35.29%	25.04%	-	-
Horiz. %	112.99%	85.13%	101.60%	106.09%	169.16%	125.04%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	193,989	208,794	186,232	197,304	176,710	191,127	168,855	9.66%
YoY %	-7.09%	12.11%	-5.61%	11.65%	-7.54%	13.19%	-	-
Horiz. %	114.88%	123.65%	110.29%	116.85%	104.65%	113.19%	100.00%	-
NOSH	373,056	372,847	372,464	372,273	368,145	367,552	367,078	1.07%
YoY %	0.06%	0.10%	0.05%	1.12%	0.16%	0.13%	-	-
Horiz. %	101.63%	101.57%	101.47%	101.42%	100.29%	100.13%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	54.76%	55.74%	56.09%	55.76%	55.79%	55.35%	54.68%	-
YoY %	-1.76%	-0.62%	0.59%	-0.05%	0.79%	1.23%	-	-
Horiz. %	100.15%	101.94%	102.58%	101.98%	102.03%	101.23%	100.00%	-
ROE	43.24%	39.24%	42.08%	38.04%	41.64%	37.59%	40.74%	-
YoY %	10.19%	-6.75%	10.62%	-8.65%	10.77%	-7.73%	-	-
Horiz. %	106.14%	96.32%	103.29%	93.37%	102.21%	92.27%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	41.07	39.42	37.51	36.15	35.82	35.31	34.27	12.78%
YoY %	4.19%	5.09%	3.76%	0.92%	1.44%	3.03%	-	-
Horiz. %	119.84%	115.03%	109.45%	105.49%	104.52%	103.03%	100.00%	-
EPS	22.49	21.97	21.04	20.16	19.99	19.54	18.74	12.89%
YoY %	2.37%	4.42%	4.37%	0.85%	2.30%	4.27%	-	-
Horiz. %	120.01%	117.24%	112.27%	107.58%	106.67%	104.27%	100.00%	-
DPS	27.00	20.00	23.00	23.00	36.00	26.00	20.00	22.08%
YoY %	35.00%	-13.04%	0.00%	-36.11%	38.46%	30.00%	-	-
Horiz. %	135.00%	100.00%	115.00%	115.00%	180.00%	130.00%	100.00%	-
NAPS	0.52	0.56	0.50	0.53	0.48	0.52	0.46	8.49%
YoY %	-7.14%	12.00%	-5.66%	10.42%	-7.69%	13.04%	-	-
Horiz. %	113.04%	121.74%	108.70%	115.22%	104.35%	113.04%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 372,273
RPS	33.07	31.72	30.16	29.05	28.47	28.02	27.15	14.01%
YoY %	4.26%	5.17%	3.82%	2.04%	1.61%	3.20%	-	-
Horiz. %	121.80%	116.83%	111.09%	107.00%	104.86%	103.20%	100.00%	-
EPS	18.11	17.68	16.92	16.20	15.88	15.51	14.85	14.10%
YoY %	2.43%	4.49%	4.44%	2.02%	2.39%	4.44%	-	-
Horiz. %	121.95%	119.06%	113.94%	109.09%	106.94%	104.44%	100.00%	-
DPS	21.74	15.99	18.26	18.26	28.55	20.60	15.78	23.74%
YoY %	35.96%	-12.43%	0.00%	-36.04%	38.59%	30.54%	-	-
Horiz. %	137.77%	101.33%	115.72%	115.72%	180.93%	130.54%	100.00%	-
NAPS	0.4187	0.4507	0.402	0.4259	0.3814	0.4126	0.3645	9.65%
YoY %	-7.10%	12.11%	-5.61%	11.67%	-7.56%	13.20%	-	-
Horiz. %	114.87%	123.65%	110.29%	116.84%	104.64%	113.20%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	3.12	3.10	3.28	3.20	3.00	3.00	2.94	-
P/RPS	7.60	7.86	8.74	8.85	8.37	8.50	8.58	-7.74%
YoY %	-3.31%	-10.07%	-1.24%	5.73%	-1.53%	-0.93%	-	-
Horiz. %	88.58%	91.61%	101.86%	103.15%	97.55%	99.07%	100.00%	-
P/EPS	13.87	14.11	15.59	15.87	15.01	15.35	15.69	-7.87%
YoY %	-1.70%	-9.49%	-1.76%	5.73%	-2.21%	-2.17%	-	-
Horiz. %	88.40%	89.93%	99.36%	101.15%	95.67%	97.83%	100.00%	-
EY	7.21	7.09	6.41	6.30	6.66	6.51	6.37	8.58%
YoY %	1.69%	10.61%	1.75%	-5.41%	2.30%	2.20%	-	-
Horiz. %	113.19%	111.30%	100.63%	98.90%	104.55%	102.20%	100.00%	-
DY	8.65	6.45	7.01	7.19	12.00	8.67	6.80	17.34%
YoY %	34.11%	-7.99%	-2.50%	-40.08%	38.41%	27.50%	-	-
Horiz. %	127.21%	94.85%	103.09%	105.74%	176.47%	127.50%	100.00%	-
P/NAPS	6.00	5.54	6.56	6.04	6.25	5.77	6.39	-4.10%
YoY %	8.30%	-15.55%	8.61%	-3.36%	8.32%	-9.70%	-	-
Horiz. %	93.90%	86.70%	102.66%	94.52%	97.81%	90.30%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	27/02/07	14/11/06	23/08/06	26/05/06	24/02/06	23/11/05	15/08/05	-
Price	3.12	3.18	3.14	3.22	3.30	3.10	3.04	-
P/RPS	7.60	8.07	8.37	8.91	9.21	8.78	8.87	-9.76%
YoY %	-5.82%	-3.58%	-6.06%	-3.26%	4.90%	-1.01%	-	-
Horiz. %	85.68%	90.98%	94.36%	100.45%	103.83%	98.99%	100.00%	-
P/EPS	13.87	14.47	14.92	15.97	16.51	15.86	16.22	-9.88%
YoY %	-4.15%	-3.02%	-6.57%	-3.27%	4.10%	-2.22%	-	-
Horiz. %	85.51%	89.21%	91.99%	98.46%	101.79%	97.78%	100.00%	-
EY	7.21	6.91	6.70	6.26	6.06	6.30	6.16	11.03%
YoY %	4.34%	3.13%	7.03%	3.30%	-3.81%	2.27%	-	-
Horiz. %	117.05%	112.18%	108.77%	101.62%	98.38%	102.27%	100.00%	-
DY	8.65	6.29	7.32	7.14	10.91	8.39	6.58	19.94%
YoY %	37.52%	-14.07%	2.52%	-34.56%	30.04%	27.51%	-	-
Horiz. %	131.46%	95.59%	111.25%	108.51%	165.81%	127.51%	100.00%	-
P/NAPS	6.00	5.68	6.28	6.08	6.88	5.96	6.61	-6.23%
YoY %	5.63%	-9.55%	3.29%	-11.63%	15.44%	-9.83%	-	-
Horiz. %	90.77%	85.93%	95.01%	91.98%	104.08%	90.17%	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