[UCHITEC] QoQ TTM Result on 31-Mar-2013 [#1]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	93,961	98,981	101,990	94,535	92,295	90,919	90,677	2.39%
YoY %	-5.07%	-2.95%	7.89%	2.43%	1.51%	0.27%	-	-
Horiz. %	103.62%	109.16%	112.48%	104.25%	101.78%	100.27%	100.00%	-
PBT	41,764	47,514	50,206	46,862	46,259	44,170	43,502	-2.67%
YoY %	-12.10%	-5.36%	7.14%	1.30%	4.73%	1.54%	-	-
Horiz. %	96.00%	109.22%	115.41%	107.72%	106.34%	101.54%	100.00%	-
Tax	-2,690	-9,702	-7,526	-4,509	-1,428	-778	-744	135.01%
YoY %	72.27%	-28.91%	-66.91%	-215.76%	-83.55%	-4.57%	-	-
Horiz. %	361.56%	1,304.03%	1,011.56%	606.05%	191.94%	104.57%	100.00%	-
NP	39,074	37,812	42,680	42,353	44,831	43,392	42,758	-5.81%
YoY %	3.34%	-11.41%	0.77%	-5.53%	3.32%	1.48%	-	-
Horiz. %	91.38%	88.43%	99.82%	99.05%	104.85%	101.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,074	37,812	42,680	42,353	44,831	43,392	42,758	-5.81%
YoY %	3.34%	-11.41%	0.77%	-5.53%	3.32%	1.48%	-	-
Horiz. %	91.38%	88.43%	99.82%	99.05%	104.85%	101.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.44%	20.42%	14.99%	9.62%	3.09%	1.76%	1.71%	-
YoY %	-68.46%	36.22%	55.82%	211.33%	75.57%	2.92%	-	-
Horiz. %	376.61%	1,194.15%	876.61%	562.57%	180.70%	102.92%	100.00%	-
Total Cost	54,887	61,169	59,310	52,182	47,464	47,527	47,919	9.44%
YoY %	-10.27%	3.13%	13.66%	9.94%	-0.13%	-0.82%	-	-
Horiz. %	114.54%	127.65%	123.77%	108.90%	99.05%	99.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	192,337	188,756	180,960	195,729	188,579	192,168	181,079	4.09%
YoY %	1.90%	4.31%	-7.55%	3.79%	-1.87%	6.12%	-	-
Horiz. %	106.22%	104.24%	99.93%	108.09%	104.14%	106.12%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	36,997	40,687	44,361	44,361	44,361	44,367	44,357	-11.36%
YoY %	-9.07%	-8.28%	0.00%	0.00%	-0.01%	0.02%	-	-
Horiz. %	83.41%	91.73%	100.01%	100.01%	100.01%	100.02%	100.00%	-
Div Payout %	94.68%	107.61%	103.94%	104.74%	98.95%	102.25%	103.74%	-
YoY %	-12.02%	3.53%	-0.76%	5.85%	-3.23%	-1.44%	-	-
Horiz. %	91.27%	103.73%	100.19%	100.96%	95.38%	98.56%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	192,337	188,756	180,960	195,729	188,579	192,168	181,079	4.09%
YoY %	1.90%	4.31%	-7.55%	3.79%	-1.87%	6.12%	-	-
Horiz. %	106.22%	104.24%	99.93%	108.09%	104.14%	106.12%	100.00%	-
NOSH	369,879	370,109	369,307	369,301	369,763	369,554	369,549	0.05%
YoY %	-0.06%	0.22%	0.00%	-0.12%	0.06%	0.00%	-	-
Horiz. %	100.09%	100.15%	99.93%	99.93%	100.06%	100.00%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	41.59%	38.20%	41.85%	44.80%	48.57%	47.73%	47.15%	-
YoY %	8.87%	-8.72%	-6.58%	-7.76%	1.76%	1.23%	-	-
Horiz. %	88.21%	81.02%	88.76%	95.02%	103.01%	101.23%	100.00%	-
ROE	20.32%	20.03%	23.59%	21.64%	23.77%	22.58%	23.61%	-
YoY %	1.45%	-15.09%	9.01%	-8.96%	5.27%	-4.36%	-	-
Horiz. %	86.07%	84.84%	99.92%	91.66%	100.68%	95.64%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	25.40	26.74	27.62	25.60	24.96	24.60	24.54	2.31%
YoY %	-5.01%	-3.19%	7.89%	2.56%	1.46%	0.24%	-	-
Horiz. %	103.50%	108.96%	112.55%	104.32%	101.71%	100.24%	100.00%	-
EPS	10.56	10.22	11.56	11.47	12.12	11.74	11.57	-5.89%
YoY %	3.33%	-11.59%	0.78%	-5.36%	3.24%	1.47%	-	-
Horiz. %	91.27%	88.33%	99.91%	99.14%	104.75%	101.47%	100.00%	-
DPS	10.00	11.00	12.00	12.00	12.00	12.00	12.00	-11.41%
YoY %	-9.09%	-8.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	83.33%	91.67%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.52	0.51	0.49	0.53	0.51	0.52	0.49	4.02%
YoY %	1.96%	4.08%	-7.55%	3.92%	-1.92%	6.12%	-	-
Horiz. %	106.12%	104.08%	100.00%	108.16%	104.08%	106.12%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 369,301
RPS	20.28	21.37	22.01	20.41	19.92	19.63	19.57	2.39%
YoY %	-5.10%	-2.91%	7.84%	2.46%	1.48%	0.31%	-	-
Horiz. %	103.63%	109.20%	112.47%	104.29%	101.79%	100.31%	100.00%	-
EPS	8.43	8.16	9.21	9.14	9.68	9.37	9.23	-5.84%
YoY %	3.31%	-11.40%	0.77%	-5.58%	3.31%	1.52%	-	-
Horiz. %	91.33%	88.41%	99.78%	99.02%	104.88%	101.52%	100.00%	-
DPS	7.99	8.78	9.58	9.58	9.58	9.58	9.57	-11.30%
YoY %	-9.00%	-8.35%	0.00%	0.00%	0.00%	0.10%	-	-
Horiz. %	83.49%	91.75%	100.10%	100.10%	100.10%	100.10%	100.00%	-
NAPS	0.4152	0.4074	0.3906	0.4225	0.4071	0.4148	0.3909	4.09%
YoY %	1.91%	4.30%	-7.55%	3.78%	-1.86%	6.11%	-	-
Horiz. %	106.22%	104.22%	99.92%	108.08%	104.14%	106.11%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	1.37	1.47	1.28	1.20	1.16	1.18	1.19	-
P/RPS	5.39	5.50	4.63	4.69	4.65	4.80	4.85	7.27%
YoY %	-2.00%	18.79%	-1.28%	0.86%	-3.12%	-1.03%	-	-
Horiz. %	111.13%	113.40%	95.46%	96.70%	95.88%	98.97%	100.00%	-
P/EPS	12.97	14.39	11.08	10.46	9.57	10.05	10.28	16.71%
YoY %	-9.87%	29.87%	5.93%	9.30%	-4.78%	-2.24%	-	-
Horiz. %	126.17%	139.98%	107.78%	101.75%	93.09%	97.76%	100.00%	-
EY	7.71	6.95	9.03	9.56	10.45	9.95	9.72	-14.27%
YoY %	10.94%	-23.03%	-5.54%	-8.52%	5.03%	2.37%	-	-
Horiz. %	79.32%	71.50%	92.90%	98.35%	107.51%	102.37%	100.00%	-
DY	7.30	7.48	9.38	10.00	10.34	10.17	10.08	-19.30%
YoY %	-2.41%	-20.26%	-6.20%	-3.29%	1.67%	0.89%	-	-
Horiz. %	72.42%	74.21%	93.06%	99.21%	102.58%	100.89%	100.00%	-
P/NAPS	2.63	2.88	2.61	2.26	2.27	2.27	2.43	5.39%
YoY %	-8.68%	10.34%	15.49%	-0.44%	0.00%	-6.58%	-	-
Horiz. %	108.23%	118.52%	107.41%	93.00%	93.42%	93.42%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	26/02/14	19/11/13	23/08/13	27/05/13	28/02/13	22/11/12	27/08/12	-
Price	1.32	1.51	1.45	1.33	1.18	1.13	1.18	-
P/RPS	5.20	5.65	5.25	5.20	4.73	4.59	4.81	5.31%
YoY %	-7.96%	7.62%	0.96%	9.94%	3.05%	-4.57%	-	-
Horiz. %	108.11%	117.46%	109.15%	108.11%	98.34%	95.43%	100.00%	-
P/EPS	12.50	14.78	12.55	11.60	9.73	9.62	10.20	14.47%
YoY %	-15.43%	17.77%	8.19%	19.22%	1.14%	-5.69%	-	-
Horiz. %	122.55%	144.90%	123.04%	113.73%	95.39%	94.31%	100.00%	-
EY	8.00	6.77	7.97	8.62	10.27	10.39	9.81	-12.68%
YoY %	18.17%	-15.06%	-7.54%	-16.07%	-1.15%	5.91%	-	-
Horiz. %	81.55%	69.01%	81.24%	87.87%	104.69%	105.91%	100.00%	-
DY	7.58	7.28	8.28	9.02	10.17	10.62	10.17	-17.75%
YoY %	4.12%	-12.08%	-8.20%	-11.31%	-4.24%	4.42%	-	-
Horiz. %	74.53%	71.58%	81.42%	88.69%	100.00%	104.42%	100.00%	-
P/NAPS	2.54	2.96	2.96	2.51	2.31	2.17	2.41	3.55%
YoY %	-14.19%	0.00%	17.93%	8.66%	6.45%	-9.96%	-	-
Horiz. %	105.39%	122.82%	122.82%	104.15%	95.85%	90.04%	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