[UCHITEC] QoQ TTM Result on 31-Mar-2018 [#1]

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	139,967	135,663	137,317	135,399	136,585	133,540	127,067	6.63%
YoY %	3.17%	-1.20%	1.42%	-0.87%	2.28%	5.09%	-	-
Horiz. %	110.15%	106.76%	108.07%	106.56%	107.49%	105.09%	100.00%	-
PBT	72,542	71,124	71,591	71,950	72,148	65,465	62,397	10.53%
YoY %	1.99%	-0.65%	-0.50%	-0.27%	10.21%	4.92%	-	-
Horiz. %	116.26%	113.99%	114.73%	115.31%	115.63%	104.92%	100.00%	-
Tax	-3,533	-3,753	-2,888	-1,910	-1,647	-1,616	-1,624	67.65%
YoY %	5.86%	-29.95%	-51.20%	-15.97%	-1.92%	0.49%	-	-
Horiz. %	217.55%	231.10%	177.83%	117.61%	101.42%	99.51%	100.00%	-
NP	69,009	67,371	68,703	70,040	70,501	63,849	60,773	8.81%
YoY %	2.43%	-1.94%	-1.91%	-0.65%	10.42%	5.06%	-	-
Horiz. %	113.55%	110.86%	113.05%	115.25%	116.01%	105.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,009	67,371	68,703	70,040	70,501	63,849	60,773	8.81%
YoY %	2.43%	-1.94%	-1.91%	-0.65%	10.42%	5.06%	-	-
Horiz. %	113.55%	110.86%	113.05%	115.25%	116.01%	105.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.87%	5.28%	4.03%	2.65%	2.28%	2.47%	2.60%	-
YoY %	-7.77%	31.02%	52.08%	16.23%	-7.69%	-5.00%	-	-
Horiz. %	187.31%	203.08%	155.00%	101.92%	87.69%	95.00%	100.00%	-
Total Cost	70,958	68,292	68,614	65,359	66,084	69,691	66,294	4.62%
YoY %	3.90%	-0.47%	4.98%	-1.10%	-5.18%	5.12%	-	-
Horiz. %	107.04%	103.01%	103.50%	98.59%	99.68%	105.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	152,143	161,055	263,982	250,490	232,304	271,052	248,934	-27.91%
YoY %	-5.53%	-38.99%	5.39%	7.83%	-14.30%	8.89%	-	-
Horiz. %	61.12%	64.70%	106.04%	100.63%	93.32%	108.89%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	62,639	66,381	109,385	109,385	109,385	107,543	53,628	10.87%
YoY %	-5.64%	-39.31%	0.00%	0.00%	1.71%	100.54%	-	-
Horiz. %	116.80%	123.78%	203.97%	203.97%	203.97%	200.54%	100.00%	-
Div Payout %	90.77%	98.53%	159.22%	156.18%	155.15%	168.43%	88.24%	-
YoY %	-7.88%	-38.12%	1.95%	0.66%	-7.88%	90.88%	-	-
Horiz. %	102.87%	111.66%	180.44%	176.99%	175.83%	190.88%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	152,143	161,055	263,982	250,490	232,304	271,052	248,934	-27.91%
YoY %	-5.53%	-38.99%	5.39%	7.83%	-14.30%	8.89%	-	-
Horiz. %	61.12%	64.70%	106.04%	100.63%	93.32%	108.89%	100.00%	-
NOSH	450,640	450,550	449,698	449,484	449,185	445,103	445,083	0.82%
YoY %	0.02%	0.19%	0.05%	0.07%	0.92%	0.00%	-	-
Horiz. %	101.25%	101.23%	101.04%	100.99%	100.92%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	49.30%	49.66%	50.03%	51.73%	51.62%	47.81%	47.83%	-
YoY %	-0.72%	-0.74%	-3.29%	0.21%	7.97%	-0.04%	-	-
Horiz. %	103.07%	103.83%	104.60%	108.15%	107.92%	99.96%	100.00%	-
ROE	45.36%	41.83%	26.03%	27.96%	30.35%	23.56%	24.41%	-
YoY %	8.44%	60.70%	-6.90%	-7.87%	28.82%	-3.48%	-	-
Horiz. %	185.83%	171.36%	106.64%	114.54%	124.33%	96.52%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	31.28	30.32	30.69	30.27	31.16	30.55	29.10	4.92%
YoY %	3.17%	-1.21%	1.39%	-2.86%	2.00%	4.98%	-	-
Horiz. %	107.49%	104.19%	105.46%	104.02%	107.08%	104.98%	100.00%	-
EPS	15.42	15.06	15.36	15.66	16.08	14.60	13.92	7.04%
YoY %	2.39%	-1.95%	-1.92%	-2.61%	10.14%	4.89%	-	-
Horiz. %	110.78%	108.19%	110.34%	112.50%	115.52%	104.89%	100.00%	-
DPS	14.00	14.84	24.45	24.45	25.00	24.60	12.28	9.10%
YoY %	-5.66%	-39.30%	0.00%	-2.20%	1.63%	100.33%	-	-
Horiz. %	114.01%	120.85%	199.10%	199.10%	203.58%	200.33%	100.00%	-
NAPS	0.34	0.36	0.59	0.56	0.53	0.62	0.57	-29.07%
YoY %	-5.56%	-38.98%	5.36%	5.66%	-14.52%	8.77%	-	-
Horiz. %	59.65%	63.16%	103.51%	98.25%	92.98%	108.77%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 449,484
RPS	30.21	29.28	29.64	29.23	29.48	28.82	27.43	6.62%
YoY %	3.18%	-1.21%	1.40%	-0.85%	2.29%	5.07%	-	-
Horiz. %	110.13%	106.74%	108.06%	106.56%	107.47%	105.07%	100.00%	-
EPS	14.90	14.54	14.83	15.12	15.22	13.78	13.12	8.82%
YoY %	2.48%	-1.96%	-1.92%	-0.66%	10.45%	5.03%	-	-
Horiz. %	113.57%	110.82%	113.03%	115.24%	116.01%	105.03%	100.00%	-
DPS	13.52	14.33	23.61	23.61	23.61	23.21	11.58	10.84%
YoY %	-5.65%	-39.31%	0.00%	0.00%	1.72%	100.43%	-	-
Horiz. %	116.75%	123.75%	203.89%	203.89%	203.89%	200.43%	100.00%	-
NAPS	0.3284	0.3476	0.5698	0.5407	0.5014	0.5851	0.5373	-27.91%
YoY %	-5.52%	-39.00%	5.38%	7.84%	-14.31%	8.90%	-	-
Horiz. %	61.12%	64.69%	106.05%	100.63%	93.32%	108.90%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	2.54	3.09	2.73	2.67	3.31	2.59	1.85	-
P/RPS	8.12	10.19	8.90	8.82	10.62	8.48	6.36	17.63%
YoY %	-20.31%	14.49%	0.91%	-16.95%	25.24%	33.33%	-	-
Horiz. %	127.67%	160.22%	139.94%	138.68%	166.98%	133.33%	100.00%	-
P/EPS	16.47	20.52	17.78	17.05	20.58	17.73	13.29	15.33%
YoY %	-19.74%	15.41%	4.28%	-17.15%	16.07%	33.41%	-	-
Horiz. %	123.93%	154.40%	133.78%	128.29%	154.85%	133.41%	100.00%	-
EY	6.07	4.87	5.62	5.86	4.86	5.64	7.52	-13.27%
YoY %	24.64%	-13.35%	-4.10%	20.58%	-13.83%	-25.00%	-	-
Horiz. %	80.72%	64.76%	74.73%	77.93%	64.63%	75.00%	100.00%	-
DY	5.51	4.80	8.96	9.16	7.55	9.50	6.64	-11.66%
YoY %	14.79%	-46.43%	-2.18%	21.32%	-20.53%	43.07%	-	-
Horiz. %	82.98%	72.29%	134.94%	137.95%	113.70%	143.07%	100.00%	-
P/NAPS	7.47	8.58	4.63	4.77	6.25	4.18	3.25	73.90%
YoY %	-12.94%	85.31%	-2.94%	-23.68%	49.52%	28.62%	-	-
Horiz. %	229.85%	264.00%	142.46%	146.77%	192.31%	128.62%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	26/02/19	23/11/18	21/08/18	23/05/18	26/02/18	23/11/17	23/08/17	-
Price	2.82	2.90	3.32	2.96	3.01	3.14	2.10	-
P/RPS	9.02	9.56	10.82	9.78	9.66	10.28	7.22	15.94%
YoY %	-5.65%	-11.65%	10.63%	1.24%	-6.03%	42.38%	-	-
Horiz. %	124.93%	132.41%	149.86%	135.46%	133.80%	142.38%	100.00%	-
P/EPS	18.29	19.26	21.62	18.90	18.71	21.50	15.09	13.63%
YoY %	-5.04%	-10.92%	14.39%	1.02%	-12.98%	42.48%	-	-
Horiz. %	121.21%	127.63%	143.27%	125.25%	123.99%	142.48%	100.00%	-
EY	5.47	5.19	4.63	5.29	5.34	4.65	6.63	-12.00%
YoY %	5.39%	12.10%	-12.48%	-0.94%	14.84%	-29.86%	-	-
Horiz. %	82.50%	78.28%	69.83%	79.79%	80.54%	70.14%	100.00%	-
DY	4.96	5.12	7.36	8.26	8.31	7.83	5.85	-10.39%
YoY %	-3.12%	-30.43%	-10.90%	-0.60%	6.13%	33.85%	-	-
Horiz. %	84.79%	87.52%	125.81%	141.20%	142.05%	133.85%	100.00%	-
P/NAPS	8.29	8.06	5.63	5.29	5.68	5.06	3.68	71.59%
YoY %	2.85%	43.16%	6.43%	-6.87%	12.25%	37.50%	-	-
Horiz. %	225.27%	219.02%	152.99%	143.75%	154.35%	137.50%	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