[UCHITEC] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	49,682	39,987	52,616	48,982	40,500	70,361	79,128	-7.45%
YoY %	24.25%	-24.00%	7.42%	20.94%	-42.44%	-11.08%	-	-
Horiz. %	62.79%	50.53%	66.49%	61.90%	51.18%	88.92%	100.00%	-
PBT	23,593	19,646	25,834	24,329	8,100	36,406	42,905	-9.47%
YoY %	20.09%	-23.95%	6.19%	200.36%	-77.75%	-15.15%	-	-
Horiz. %	54.99%	45.79%	60.21%	56.70%	18.88%	84.85%	100.00%	-
Tax	-6,605	-507	-510	-449	-664	-1,436	-151	87.60%
YoY %	-1,202.76%	0.59%	-13.59%	32.38%	53.76%	-850.99%	-	-
Horiz. %	4,374.17%	335.76%	337.75%	297.35%	439.74%	950.99%	100.00%	-
NP	16,988	19,139	25,324	23,880	7,436	34,970	42,754	-14.24%
YoY %	-11.24%	-24.42%	6.05%	221.14%	-78.74%	-18.21%	-	-
Horiz. %	39.73%	44.77%	59.23%	55.85%	17.39%	81.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,988	19,139	25,324	23,880	7,436	34,970	42,754	-14.24%
YoY %	-11.24%	-24.42%	6.05%	221.14%	-78.74%	-18.21%	-	-
Horiz. %	39.73%	44.77%	59.23%	55.85%	17.39%	81.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.00%	2.58%	1.97%	1.85%	8.20%	3.94%	0.35%	-
YoY %	985.27%	30.96%	6.49%	-77.44%	108.12%	1,025.71%	-	-
Horiz. %	8,000.00%	737.14%	562.86%	528.57%	2,342.86%	1,125.71%	100.00%	-
Total Cost	32,694	20,848	27,292	25,102	33,064	35,391	36,374	-1.76%
YoY %	56.82%	-23.61%	8.72%	-24.08%	-6.58%	-2.70%	-	-
Horiz. %	89.88%	57.32%	75.03%	69.01%	90.90%	97.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,959	181,044	177,194	174,279	156,155	167,587	175,803	0.48%
YoY %	-0.05%	2.17%	1.67%	11.61%	-6.82%	-4.67%	-	-
Horiz. %	102.93%	102.98%	100.79%	99.13%	88.82%	95.33%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	180,959	181,044	177,194	174,279	156,155	167,587	175,803	0.48%
YoY %	-0.05%	2.17%	1.67%	11.61%	-6.82%	-4.67%	-	-
Horiz. %	102.93%	102.98%	100.79%	99.13%	88.82%	95.33%	100.00%	-
NOSH	369,304	369,478	369,154	370,807	371,800	372,417	374,050	-0.21%
YoY %	-0.05%	0.09%	-0.45%	-0.27%	-0.17%	-0.44%	-	-
Horiz. %	98.73%	98.78%	98.69%	99.13%	99.40%	99.56%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	34.19%	47.86%	48.13%	48.75%	18.36%	49.70%	54.03%	-
YoY %	-28.56%	-0.56%	-1.27%	165.52%	-63.06%	-8.01%	-	-
Horiz. %	63.28%	88.58%	89.08%	90.23%	33.98%	91.99%	100.00%	-
ROE	9.39%	10.57%	14.29%	13.70%	4.76%	20.87%	24.32%	-
YoY %	-11.16%	-26.03%	4.31%	187.82%	-77.19%	-14.19%	-	-
Horiz. %	38.61%	43.46%	58.76%	56.33%	19.57%	85.81%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	13.45	10.82	14.25	13.21	10.89	18.89	21.15	-7.26%
YoY %	24.31%	-24.07%	7.87%	21.30%	-42.35%	-10.69%	-	-
Horiz. %	63.59%	51.16%	67.38%	62.46%	51.49%	89.31%	100.00%	-
EPS	4.60	5.18	6.86	6.44	2.00	9.39	11.43	-14.06%
YoY %	-11.20%	-24.49%	6.52%	222.00%	-78.70%	-17.85%	-	-
Horiz. %	40.24%	45.32%	60.02%	56.34%	17.50%	82.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.49	0.49	0.48	0.47	0.42	0.45	0.47	0.69%
YoY %	0.00%	2.08%	2.13%	11.90%	-6.67%	-4.26%	-	-
Horiz. %	104.26%	104.26%	102.13%	100.00%	89.36%	95.74%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 371,360
RPS	10.73	8.63	11.36	10.58	8.74	15.19	17.09	-7.45%
YoY %	24.33%	-24.03%	7.37%	21.05%	-42.46%	-11.12%	-	-
Horiz. %	62.79%	50.50%	66.47%	61.91%	51.14%	88.88%	100.00%	-
EPS	3.67	4.13	5.47	5.16	1.61	7.55	9.23	-14.23%
YoY %	-11.14%	-24.50%	6.01%	220.50%	-78.68%	-18.20%	-	-
Horiz. %	39.76%	44.75%	59.26%	55.90%	17.44%	81.80%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3907	0.3909	0.3826	0.3763	0.3372	0.3619	0.3796	0.48%
YoY %	-0.05%	2.17%	1.67%	11.60%	-6.83%	-4.66%	-	-
Horiz. %	102.92%	102.98%	100.79%	99.13%	88.83%	95.34%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.28	1.19	1.35	1.29	1.13	2.01	3.12	-
P/RPS	9.51	11.00	9.47	9.77	10.37	10.64	14.75	-7.04%
YoY %	-13.55%	16.16%	-3.07%	-5.79%	-2.54%	-27.86%	-	-
Horiz. %	64.47%	74.58%	64.20%	66.24%	70.31%	72.14%	100.00%	-
P/EPS	27.83	22.97	19.68	20.03	56.50	21.41	27.30	0.32%
YoY %	21.16%	16.72%	-1.75%	-64.55%	163.90%	-21.58%	-	-
Horiz. %	101.94%	84.14%	72.09%	73.37%	206.96%	78.42%	100.00%	-
EY	3.59	4.35	5.08	4.99	1.77	4.67	3.66	-0.32%
YoY %	-17.47%	-14.37%	1.80%	181.92%	-62.10%	27.60%	-	-
Horiz. %	98.09%	118.85%	138.80%	136.34%	48.36%	127.60%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.61	2.43	2.81	2.74	2.69	4.47	6.64	-14.40%
YoY %	7.41%	-13.52%	2.55%	1.86%	-39.82%	-32.68%	-	-
Horiz. %	39.31%	36.60%	42.32%	41.27%	40.51%	67.32%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	23/08/13	27/08/12	25/08/11	19/08/10	25/08/09	28/08/08	14/08/07	-
Price	1.45	1.18	1.24	1.41	1.30	1.48	3.02	-
P/RPS	10.78	10.90	8.70	10.67	11.93	7.83	14.28	-4.57%
YoY %	-1.10%	25.29%	-18.46%	-10.56%	52.36%	-45.17%	-	-
Horiz. %	75.49%	76.33%	60.92%	74.72%	83.54%	54.83%	100.00%	-
P/EPS	31.52	22.78	18.08	21.89	65.00	15.76	26.42	2.98%
YoY %	38.37%	26.00%	-17.41%	-66.32%	312.44%	-40.35%	-	-
Horiz. %	119.30%	86.22%	68.43%	82.85%	246.03%	59.65%	100.00%	-
EY	3.17	4.39	5.53	4.57	1.54	6.34	3.78	-2.88%
YoY %	-27.79%	-20.61%	21.01%	196.75%	-75.71%	67.72%	-	-
Horiz. %	83.86%	116.14%	146.30%	120.90%	40.74%	167.72%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.96	2.41	2.58	3.00	3.10	3.29	6.43	-12.11%
YoY %	22.82%	-6.59%	-14.00%	-3.23%	-5.78%	-48.83%	-	-
Horiz. %	46.03%	37.48%	40.12%	46.66%	48.21%	51.17%	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