[UCHITEC] QoQ TTM Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	83,139	88,682	93,037	104,220	122,898	135,651	148,108	-31.88%
YoY %	-6.25%	-4.68%	-10.73%	-15.20%	-9.40%	-8.41%	-	-
Horiz. %	56.13%	59.88%	62.82%	70.37%	82.98%	91.59%	100.00%	-
PBT	27,710	28,555	32,402	44,668	60,708	66,571	72,250	-47.12%
YoY %	-2.96%	-11.87%	-27.46%	-26.42%	-8.81%	-7.86%	-	-
Horiz. %	38.35%	39.52%	44.85%	61.82%	84.02%	92.14%	100.00%	-
Tax	-758	-890	-1,188	-1,721	-1,960	-2,124	-1,806	-43.85%
YoY %	14.83%	25.08%	30.97%	12.19%	7.72%	-17.61%	-	-
Horiz. %	41.97%	49.28%	65.78%	95.29%	108.53%	117.61%	100.00%	-
NP	26,952	27,665	31,214	42,947	58,748	64,447	70,444	-47.20%
YoY %	-2.58%	-11.37%	-27.32%	-26.90%	-8.84%	-8.51%	-	-
Horiz. %	38.26%	39.27%	44.31%	60.97%	83.40%	91.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,952	27,665	31,214	42,947	58,748	64,447	70,444	-47.20%
YoY %	-2.58%	-11.37%	-27.32%	-26.90%	-8.84%	-8.51%	-	-
Horiz. %	38.26%	39.27%	44.31%	60.97%	83.40%	91.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.74%	3.12%	3.67%	3.85%	3.23%	3.19%	2.50%	-
YoY %	-12.18%	-14.99%	-4.68%	19.20%	1.25%	27.60%	-	-
Horiz. %	109.60%	124.80%	146.80%	154.00%	129.20%	127.60%	100.00%	-
Total Cost	56,187	61,017	61,823	61,273	64,150	71,204	77,664	-19.36%
YoY %	-7.92%	-1.30%	0.90%	-4.48%	-9.91%	-8.32%	-	-
Horiz. %	72.35%	78.57%	79.60%	78.89%	82.60%	91.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	163,496	162,995	155,499	173,649	171,020	182,474	167,706	-1.67%
YoY %	0.31%	4.82%	-10.45%	1.54%	-6.28%	8.81%	-	-
Horiz. %	97.49%	97.19%	92.72%	103.54%	101.98%	108.81%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	22,260	33,420	44,650	44,650	44,650	59,795	74,917	-55.37%
YoY %	-33.39%	-25.15%	0.00%	0.00%	-25.33%	-20.19%	-	-
Horiz. %	29.71%	44.61%	59.60%	59.60%	59.60%	79.81%	100.00%	-
Div Payout %	82.59%	120.80%	143.05%	103.97%	76.00%	92.78%	106.35%	-
YoY %	-31.63%	-15.55%	37.59%	36.80%	-18.09%	-12.76%	-	-
Horiz. %	77.66%	113.59%	134.51%	97.76%	71.46%	87.24%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	163,496	162,995	155,499	173,649	171,020	182,474	167,706	-1.67%
YoY %	0.31%	4.82%	-10.45%	1.54%	-6.28%	8.81%	-	-
Horiz. %	97.49%	97.19%	92.72%	103.54%	101.98%	108.81%	100.00%	-
NOSH	371,582	370,443	370,238	369,466	371,784	372,397	372,681	-0.19%
YoY %	0.31%	0.06%	0.21%	-0.62%	-0.16%	-0.08%	-	-
Horiz. %	99.71%	99.40%	99.34%	99.14%	99.76%	99.92%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	32.42%	31.20%	33.55%	41.21%	47.80%	47.51%	47.56%	-
YoY %	3.91%	-7.00%	-18.59%	-13.79%	0.61%	-0.11%	-	-
Horiz. %	68.17%	65.60%	70.54%	86.65%	100.50%	99.89%	100.00%	-
ROE	16.48%	16.97%	20.07%	24.73%	34.35%	35.32%	42.00%	-
YoY %	-2.89%	-15.45%	-18.84%	-28.01%	-2.75%	-15.90%	-	-
Horiz. %	39.24%	40.40%	47.79%	58.88%	81.79%	84.10%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	22.37	23.94	25.13	28.21	33.06	36.43	39.74	-31.75%
YoY %	-6.56%	-4.74%	-10.92%	-14.67%	-9.25%	-8.33%	-	-
Horiz. %	56.29%	60.24%	63.24%	70.99%	83.19%	91.67%	100.00%	-
EPS	7.25	7.47	8.43	11.62	15.80	17.31	18.90	-47.11%
YoY %	-2.95%	-11.39%	-27.45%	-26.46%	-8.72%	-8.41%	-	-
Horiz. %	38.36%	39.52%	44.60%	61.48%	83.60%	91.59%	100.00%	-
DPS	6.00	9.00	12.00	12.00	12.00	16.00	20.00	-55.08%
YoY %	-33.33%	-25.00%	0.00%	0.00%	-25.00%	-20.00%	-	-
Horiz. %	30.00%	45.00%	60.00%	60.00%	60.00%	80.00%	100.00%	-
NAPS	0.44	0.44	0.42	0.47	0.46	0.49	0.45	-1.48%
YoY %	0.00%	4.76%	-10.64%	2.17%	-6.12%	8.89%	-	-
Horiz. %	97.78%	97.78%	93.33%	104.44%	102.22%	108.89%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 369,466
RPS	17.95	19.15	20.09	22.50	26.54	29.29	31.98	-31.88%
YoY %	-6.27%	-4.68%	-10.71%	-15.22%	-9.39%	-8.41%	-	-
Horiz. %	56.13%	59.88%	62.82%	70.36%	82.99%	91.59%	100.00%	-
EPS	5.82	5.97	6.74	9.27	12.69	13.92	15.21	-47.20%
YoY %	-2.51%	-11.42%	-27.29%	-26.95%	-8.84%	-8.48%	-	-
Horiz. %	38.26%	39.25%	44.31%	60.95%	83.43%	91.52%	100.00%	-
DPS	4.81	7.22	9.64	9.64	9.64	12.91	16.18	-55.35%
YoY %	-33.38%	-25.10%	0.00%	0.00%	-25.33%	-20.21%	-	-
Horiz. %	29.73%	44.62%	59.58%	59.58%	59.58%	79.79%	100.00%	-
NAPS	0.353	0.3519	0.3358	0.375	0.3693	0.394	0.3621	-1.67%
YoY %	0.31%	4.79%	-10.45%	1.54%	-6.27%	8.81%	-	-
Horiz. %	97.49%	97.18%	92.74%	103.56%	101.99%	108.81%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.34	1.29	1.13	1.07	0.92	1.08	2.01	-
P/RPS	5.99	5.39	4.50	3.79	2.78	2.96	5.06	11.87%
YoY %	11.13%	19.78%	18.73%	36.33%	-6.08%	-41.50%	-	-
Horiz. %	118.38%	106.52%	88.93%	74.90%	54.94%	58.50%	100.00%	-
P/EPS	18.47	17.27	13.40	9.21	5.82	6.24	10.63	44.38%
YoY %	6.95%	28.88%	45.49%	58.25%	-6.73%	-41.30%	-	-
Horiz. %	173.75%	162.46%	126.06%	86.64%	54.75%	58.70%	100.00%	-
EY	5.41	5.79	7.46	10.86	17.18	16.02	9.40	-30.73%
YoY %	-6.56%	-22.39%	-31.31%	-36.79%	7.24%	70.43%	-	-
Horiz. %	57.55%	61.60%	79.36%	115.53%	182.77%	170.43%	100.00%	-
DY	4.48	6.98	10.62	11.21	13.04	14.81	9.95	-41.16%
YoY %	-35.82%	-34.27%	-5.26%	-14.03%	-11.95%	48.84%	-	-
Horiz. %	45.03%	70.15%	106.73%	112.66%	131.06%	148.84%	100.00%	-
P/NAPS	3.05	2.93	2.69	2.28	2.00	2.20	4.47	-22.44%
YoY %	4.10%	8.92%	17.98%	14.00%	-9.09%	-50.78%	-	-
Horiz. %	68.23%	65.55%	60.18%	51.01%	44.74%	49.22%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	25/11/09	25/08/09	15/05/09	25/02/09	01/12/08	28/08/08	-
Price	1.27	1.52	1.30	1.30	0.75	0.94	1.48	-
P/RPS	5.68	6.35	5.17	4.61	2.27	2.58	3.72	32.49%
YoY %	-10.55%	22.82%	12.15%	103.08%	-12.02%	-30.65%	-	-
Horiz. %	152.69%	170.70%	138.98%	123.92%	61.02%	69.35%	100.00%	-
P/EPS	17.51	20.35	15.42	11.18	4.75	5.43	7.83	70.75%
YoY %	-13.96%	31.97%	37.92%	135.37%	-12.52%	-30.65%	-	-
Horiz. %	223.63%	259.90%	196.93%	142.78%	60.66%	69.35%	100.00%	-
EY	5.71	4.91	6.49	8.94	21.07	18.41	12.77	-41.44%
YoY %	16.29%	-24.35%	-27.40%	-57.57%	14.45%	44.17%	-	-
Horiz. %	44.71%	38.45%	50.82%	70.01%	165.00%	144.17%	100.00%	-
DY	4.72	5.92	9.23	9.23	16.00	17.02	13.51	-50.30%
YoY %	-20.27%	-35.86%	0.00%	-42.31%	-5.99%	25.98%	-	-
Horiz. %	34.94%	43.82%	68.32%	68.32%	118.43%	125.98%	100.00%	-
P/NAPS	2.89	3.45	3.10	2.77	1.63	1.92	3.29	-8.25%
YoY %	-16.23%	11.29%	11.91%	69.94%	-15.10%	-41.64%	-	-
Horiz. %	87.84%	104.86%	94.22%	84.19%	49.54%	58.36%	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