[UCHITEC] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	87,900	104,416	105,712	83,816	129,437	157,736	154,200	-8.93%
YoY %	-15.82%	-1.23%	26.12%	-35.25%	-17.94%	2.29%	-	-
Horiz. %	57.00%	67.71%	68.56%	54.36%	83.94%	102.29%	100.00%	-
PBT	42,036	49,396	54,328	23,257	66,128	82,365	86,577	-11.33%
YoY %	-14.90%	-9.08%	133.60%	-64.83%	-19.71%	-4.87%	-	-
Horiz. %	48.55%	57.05%	62.75%	26.86%	76.38%	95.13%	100.00%	-
Tax	-1,045	-1,004	-997	-1,093	-2,520	-382	-2,233	-11.87%
YoY %	-4.08%	-0.70%	8.78%	56.63%	-559.69%	82.89%	-	-
Horiz. %	46.80%	44.96%	44.65%	48.95%	112.85%	17.11%	100.00%	-
NP	40,990	48,392	53,330	22,164	63,608	81,982	84,344	-11.32%
YoY %	-15.30%	-9.26%	140.62%	-65.16%	-22.41%	-2.80%	-	-
Horiz. %	48.60%	57.37%	63.23%	26.28%	75.41%	97.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,990	48,392	53,330	22,164	63,608	81,982	84,344	-11.32%
YoY %	-15.30%	-9.26%	140.62%	-65.16%	-22.41%	-2.80%	-	-
Horiz. %	48.60%	57.37%	63.23%	26.28%	75.41%	97.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.49%	2.03%	1.84%	4.70%	3.81%	0.46%	2.58%	-
YoY %	22.66%	10.33%	-60.85%	23.36%	728.26%	-82.17%	-	-
Horiz. %	96.51%	78.68%	71.32%	182.17%	147.67%	17.83%	100.00%	-
Total Cost	46,909	56,024	52,381	61,652	65,829	75,753	69,856	-6.41%
YoY %	-16.27%	6.95%	-15.04%	-6.35%	-13.10%	8.44%	-	-
Horiz. %	67.15%	80.20%	74.98%	88.26%	94.24%	108.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	192,143	191,992	185,347	163,261	182,339	194,721	208,993	-1.38%
YoY %	0.08%	3.59%	13.53%	-10.46%	-6.36%	-6.83%	-	-
Horiz. %	91.94%	91.87%	88.69%	78.12%	87.25%	93.17%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	24,633	24,614	24,713	14,841	29,769	49,928	49,760	-11.04%
YoY %	0.08%	-0.40%	66.52%	-50.15%	-40.38%	0.34%	-	-
Horiz. %	49.50%	49.47%	49.66%	29.83%	59.83%	100.34%	100.00%	-
Div Payout %	60.10%	50.86%	46.34%	66.96%	46.80%	60.90%	59.00%	-
YoY %	18.17%	9.75%	-30.79%	43.08%	-23.15%	3.22%	-	-
Horiz. %	101.86%	86.20%	78.54%	113.49%	79.32%	103.22%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	192,143	191,992	185,347	163,261	182,339	194,721	208,993	-1.38%
YoY %	0.08%	3.59%	13.53%	-10.46%	-6.36%	-6.83%	-	-
Horiz. %	91.94%	91.87%	88.69%	78.12%	87.25%	93.17%	100.00%	-
NOSH	369,507	369,216	370,695	371,049	372,121	374,464	373,203	-0.16%
YoY %	0.08%	-0.40%	-0.10%	-0.29%	-0.63%	0.34%	-	-
Horiz. %	99.01%	98.93%	99.33%	99.42%	99.71%	100.34%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	46.63%	46.35%	50.45%	26.44%	49.14%	51.97%	54.70%	-
YoY %	0.60%	-8.13%	90.81%	-46.19%	-5.45%	-4.99%	-	-
Horiz. %	85.25%	84.73%	92.23%	48.34%	89.84%	95.01%	100.00%	-
ROE	21.33%	25.21%	28.77%	13.58%	34.88%	42.10%	40.36%	-
YoY %	-15.39%	-12.37%	111.86%	-61.07%	-17.15%	4.31%	-	-
Horiz. %	52.85%	62.46%	71.28%	33.65%	86.42%	104.31%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	23.79	28.28	28.52	22.59	34.78	42.12	41.32	-8.78%
YoY %	-15.88%	-0.84%	26.25%	-35.05%	-17.43%	1.94%	-	-
Horiz. %	57.58%	68.44%	69.02%	54.67%	84.17%	101.94%	100.00%	-
EPS	11.09	13.11	14.39	5.97	17.09	21.89	22.60	-11.17%
YoY %	-15.41%	-8.90%	141.04%	-65.07%	-21.93%	-3.14%	-	-
Horiz. %	49.07%	58.01%	63.67%	26.42%	75.62%	96.86%	100.00%	-
DPS	6.67	6.67	6.67	4.00	8.00	13.33	13.33	-10.88%
YoY %	0.00%	0.00%	66.75%	-50.00%	-39.98%	0.00%	-	-
Horiz. %	50.04%	50.04%	50.04%	30.01%	60.02%	100.00%	100.00%	-
NAPS	0.52	0.52	0.50	0.44	0.49	0.52	0.56	-1.22%
YoY %	0.00%	4.00%	13.64%	-10.20%	-5.77%	-7.14%	-	-
Horiz. %	92.86%	92.86%	89.29%	78.57%	87.50%	92.86%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 370,443
RPS	18.98	22.55	22.83	18.10	27.95	34.06	33.30	-8.93%
YoY %	-15.83%	-1.23%	26.13%	-35.24%	-17.94%	2.28%	-	-
Horiz. %	57.00%	67.72%	68.56%	54.35%	83.93%	102.28%	100.00%	-
EPS	8.85	10.45	11.52	4.79	13.74	17.70	18.21	-11.32%
YoY %	-15.31%	-9.29%	140.50%	-65.14%	-22.37%	-2.80%	-	-
Horiz. %	48.60%	57.39%	63.26%	26.30%	75.45%	97.20%	100.00%	-
DPS	5.32	5.32	5.34	3.20	6.43	10.78	10.75	-11.05%
YoY %	0.00%	-0.37%	66.88%	-50.23%	-40.35%	0.28%	-	-
Horiz. %	49.49%	49.49%	49.67%	29.77%	59.81%	100.28%	100.00%	-
NAPS	0.4149	0.4146	0.4002	0.3525	0.3937	0.4205	0.4513	-1.39%
YoY %	0.07%	3.60%	13.53%	-10.46%	-6.37%	-6.82%	-	-
Horiz. %	91.93%	91.87%	88.68%	78.11%	87.24%	93.18%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	1.18	1.18	1.37	1.29	1.08	2.98	3.10	-
P/RPS	4.96	4.17	4.80	5.71	3.10	7.07	7.50	-6.65%
YoY %	18.94%	-13.12%	-15.94%	84.19%	-56.15%	-5.73%	-	-
Horiz. %	66.13%	55.60%	64.00%	76.13%	41.33%	94.27%	100.00%	-
P/EPS	10.64	9.00	9.52	21.60	6.32	13.61	13.72	-4.14%
YoY %	18.22%	-5.46%	-55.93%	241.77%	-53.56%	-0.80%	-	-
Horiz. %	77.55%	65.60%	69.39%	157.43%	46.06%	99.20%	100.00%	-
EY	9.40	11.11	10.50	4.63	15.83	7.35	7.29	4.32%
YoY %	-15.39%	5.81%	126.78%	-70.75%	115.37%	0.82%	-	-
Horiz. %	128.94%	152.40%	144.03%	63.51%	217.15%	100.82%	100.00%	-
DY	5.65	5.65	4.87	3.10	7.41	4.47	4.30	4.65%
YoY %	0.00%	16.02%	57.10%	-58.16%	65.77%	3.95%	-	-
Horiz. %	131.40%	131.40%	113.26%	72.09%	172.33%	103.95%	100.00%	-
P/NAPS	2.27	2.27	2.74	2.93	2.20	5.73	5.54	-13.80%
YoY %	0.00%	-17.15%	-6.48%	33.18%	-61.61%	3.43%	-	-
Horiz. %	40.97%	40.97%	49.46%	52.89%	39.71%	103.43%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	22/11/12	21/11/11	23/11/10	25/11/09	01/12/08	30/10/07	14/11/06	-
Price	1.13	1.17	1.31	1.52	0.94	2.95	3.18	-
P/RPS	4.75	4.14	4.59	6.73	2.70	7.00	7.70	-7.72%
YoY %	14.73%	-9.80%	-31.80%	149.26%	-61.43%	-9.09%	-	-
Horiz. %	61.69%	53.77%	59.61%	87.40%	35.06%	90.91%	100.00%	-
P/EPS	10.19	8.93	9.11	25.45	5.50	13.47	14.07	-5.23%
YoY %	14.11%	-1.98%	-64.20%	362.73%	-59.17%	-4.26%	-	-
Horiz. %	72.42%	63.47%	64.75%	180.88%	39.09%	95.74%	100.00%	-
EY	9.82	11.20	10.98	3.93	18.18	7.42	7.11	5.52%
YoY %	-12.32%	2.00%	179.39%	-78.38%	145.01%	4.36%	-	-
Horiz. %	138.12%	157.52%	154.43%	55.27%	255.70%	104.36%	100.00%	-
DY	5.90	5.70	5.09	2.63	8.51	4.52	4.19	5.86%
YoY %	3.51%	11.98%	93.54%	-69.10%	88.27%	7.88%	-	-
Horiz. %	140.81%	136.04%	121.48%	62.77%	203.10%	107.88%	100.00%	-
P/NAPS	2.17	2.25	2.62	3.45	1.92	5.67	5.68	-14.80%
YoY %	-3.56%	-14.12%	-24.06%	79.69%	-66.14%	-0.18%	-	-
Horiz. %	38.20%	39.61%	46.13%	60.74%	33.80%	99.82%	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