[UCHITEC] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	79,284	62,862	97,078	118,302	115,650	100,559	86,123	-1.36%
YoY %	26.12%	-35.25%	-17.94%	2.29%	15.01%	16.76%	-	-
Horiz. %	92.06%	72.99%	112.72%	137.36%	134.28%	116.76%	100.00%	-
PBT	40,746	17,443	49,596	61,774	64,933	56,542	47,578	-2.54%
YoY %	133.60%	-64.83%	-19.71%	-4.87%	14.84%	18.84%	-	-
Horiz. %	85.64%	36.66%	104.24%	129.84%	136.48%	118.84%	100.00%	-
Tax	-748	-820	-1,890	-287	-1,675	-1,629	-1,742	-13.13%
YoY %	8.78%	56.61%	-558.54%	82.87%	-2.82%	6.49%	-	-
Horiz. %	42.94%	47.07%	108.50%	16.48%	96.15%	93.51%	100.00%	-
NP	39,998	16,623	47,706	61,487	63,258	54,913	45,836	-2.24%
YoY %	140.62%	-65.16%	-22.41%	-2.80%	15.20%	19.80%	-	-
Horiz. %	87.26%	36.27%	104.08%	134.15%	138.01%	119.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,998	16,623	47,706	61,487	63,258	54,913	45,836	-2.24%
YoY %	140.62%	-65.16%	-22.41%	-2.80%	15.20%	19.80%	-	-
Horiz. %	87.26%	36.27%	104.08%	134.15%	138.01%	119.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.84%	4.70%	3.81%	0.46%	2.58%	2.88%	3.66%	-
YoY %	-60.85%	23.36%	728.26%	-82.17%	-10.42%	-21.31%	-	-
Horiz. %	50.27%	128.42%	104.10%	12.57%	70.49%	78.69%	100.00%	-
Total Cost	39,286	46,239	49,372	56,815	52,392	45,646	40,287	-0.41%
YoY %	-15.04%	-6.35%	-13.10%	8.44%	14.78%	13.30%	-	-
Horiz. %	97.52%	114.77%	122.55%	141.03%	130.05%	113.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	185,347	163,261	182,339	194,721	208,993	191,129	199,602	-1.22%
YoY %	13.53%	-10.46%	-6.36%	-6.83%	9.35%	-4.24%	-	-
Horiz. %	92.86%	81.79%	91.35%	97.55%	104.70%	95.76%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	18,534	11,131	22,327	37,446	37,320	95,564	141,536	-28.72%
YoY %	66.51%	-50.15%	-40.38%	0.34%	-60.95%	-32.48%	-	-
Horiz. %	13.09%	7.86%	15.77%	26.46%	26.37%	67.52%	100.00%	-
Div Payout %	46.34%	66.96%	46.80%	60.90%	59.00%	174.03%	308.79%	-
YoY %	-30.79%	43.08%	-23.15%	3.22%	-66.10%	-43.64%	-	-
Horiz. %	15.01%	21.68%	15.16%	19.72%	19.11%	56.36%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	185,347	163,261	182,339	194,721	208,993	191,129	199,602	-1.22%
YoY %	13.53%	-10.46%	-6.36%	-6.83%	9.35%	-4.24%	-	-
Horiz. %	92.86%	81.79%	91.35%	97.55%	104.70%	95.76%	100.00%	-
NOSH	370,695	371,049	372,121	374,464	373,203	367,556	362,913	0.35%
YoY %	-0.10%	-0.29%	-0.63%	0.34%	1.54%	1.28%	-	-
Horiz. %	102.14%	102.24%	102.54%	103.18%	102.84%	101.28%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	50.45%	26.44%	49.14%	51.97%	54.70%	54.61%	53.22%	-
YoY %	90.81%	-46.19%	-5.45%	-4.99%	0.16%	2.61%	-	-
Horiz. %	94.80%	49.68%	92.33%	97.65%	102.78%	102.61%	100.00%	-
ROE	21.58%	10.18%	26.16%	31.58%	30.27%	28.73%	22.96%	-
YoY %	111.98%	-61.09%	-17.16%	4.33%	5.36%	25.13%	-	-
Horiz. %	93.99%	44.34%	113.94%	137.54%	131.84%	125.13%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	21.39	16.94	26.09	31.59	30.99	27.36	23.73	-1.71%
YoY %	26.27%	-35.07%	-17.41%	1.94%	13.27%	15.30%	-	-
Horiz. %	90.14%	71.39%	109.95%	133.12%	130.59%	115.30%	100.00%	-
EPS	10.79	4.48	12.82	16.42	16.95	14.94	12.63	-2.58%
YoY %	140.85%	-65.05%	-21.92%	-3.13%	13.45%	18.29%	-	-
Horiz. %	85.43%	35.47%	101.50%	130.01%	134.20%	118.29%	100.00%	-
DPS	5.00	3.00	6.00	10.00	10.00	26.00	39.00	-28.97%
YoY %	66.67%	-50.00%	-40.00%	0.00%	-61.54%	-33.33%	-	-
Horiz. %	12.82%	7.69%	15.38%	25.64%	25.64%	66.67%	100.00%	-
NAPS	0.50	0.44	0.49	0.52	0.56	0.52	0.55	-1.57%
YoY %	13.64%	-10.20%	-5.77%	-7.14%	7.69%	-5.45%	-	-
Horiz. %	90.91%	80.00%	89.09%	94.55%	101.82%	94.55%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 374,660
RPS	17.11	13.57	20.95	25.54	24.96	21.71	18.59	-1.37%
YoY %	26.09%	-35.23%	-17.97%	2.32%	14.97%	16.78%	-	-
Horiz. %	92.04%	73.00%	112.69%	137.39%	134.27%	116.78%	100.00%	-
EPS	8.63	3.59	10.30	13.27	13.65	11.85	9.89	-2.24%
YoY %	140.39%	-65.15%	-22.38%	-2.78%	15.19%	19.82%	-	-
Horiz. %	87.26%	36.30%	104.15%	134.18%	138.02%	119.82%	100.00%	-
DPS	4.00	2.40	4.82	8.08	8.06	20.63	30.55	-28.72%
YoY %	66.67%	-50.21%	-40.35%	0.25%	-60.93%	-32.47%	-	-
Horiz. %	13.09%	7.86%	15.78%	26.45%	26.38%	67.53%	100.00%	-
NAPS	0.4001	0.3524	0.3936	0.4203	0.4511	0.4126	0.4308	-1.22%
YoY %	13.54%	-10.47%	-6.35%	-6.83%	9.33%	-4.22%	-	-
Horiz. %	92.87%	81.80%	91.36%	97.56%	104.71%	95.78%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.37	1.29	1.08	2.98	3.10	3.00	2.00	-
P/RPS	6.41	7.61	4.14	9.43	10.00	10.97	8.43	-4.46%
YoY %	-15.77%	83.82%	-56.10%	-5.70%	-8.84%	30.13%	-	-
Horiz. %	76.04%	90.27%	49.11%	111.86%	118.62%	130.13%	100.00%	-
P/EPS	12.70	28.79	8.42	18.15	18.29	20.08	15.84	-3.61%
YoY %	-55.89%	241.92%	-53.61%	-0.77%	-8.91%	26.77%	-	-
Horiz. %	80.18%	181.76%	53.16%	114.58%	115.47%	126.77%	100.00%	-
EY	7.88	3.47	11.87	5.51	5.47	4.98	6.32	3.74%
YoY %	127.09%	-70.77%	115.43%	0.73%	9.84%	-21.20%	-	-
Horiz. %	124.68%	54.91%	187.82%	87.18%	86.55%	78.80%	100.00%	-
DY	3.65	2.33	5.56	3.36	3.23	8.67	19.50	-24.35%
YoY %	56.65%	-58.09%	65.48%	4.02%	-62.75%	-55.54%	-	-
Horiz. %	18.72%	11.95%	28.51%	17.23%	16.56%	44.46%	100.00%	-
P/NAPS	2.74	2.93	2.20	5.73	5.54	5.77	3.64	-4.62%
YoY %	-6.48%	33.18%	-61.61%	3.43%	-3.99%	58.52%	-	-
Horiz. %	75.27%	80.49%	60.44%	157.42%	152.20%	158.52%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	23/11/10	25/11/09	01/12/08	30/10/07	14/11/06	23/11/05	25/11/04	-
Price	1.31	1.52	0.94	2.95	3.18	3.10	2.22	-
P/RPS	6.12	8.97	3.60	9.34	10.26	11.33	9.35	-6.81%
YoY %	-31.77%	149.17%	-61.46%	-8.97%	-9.44%	21.18%	-	-
Horiz. %	65.45%	95.94%	38.50%	99.89%	109.73%	121.18%	100.00%	-
P/EPS	12.14	33.93	7.33	17.97	18.76	20.75	17.58	-5.98%
YoY %	-64.22%	362.89%	-59.21%	-4.21%	-9.59%	18.03%	-	-
Horiz. %	69.06%	193.00%	41.70%	102.22%	106.71%	118.03%	100.00%	-
EY	8.24	2.95	13.64	5.57	5.33	4.82	5.69	6.36%
YoY %	179.32%	-78.37%	144.88%	4.50%	10.58%	-15.29%	-	-
Horiz. %	144.82%	51.85%	239.72%	97.89%	93.67%	84.71%	100.00%	-
DY	3.82	1.97	6.38	3.39	3.14	8.39	17.57	-22.44%
YoY %	93.91%	-69.12%	88.20%	7.96%	-62.57%	-52.25%	-	-
Horiz. %	21.74%	11.21%	36.31%	19.29%	17.87%	47.75%	100.00%	-
P/NAPS	2.62	3.45	1.92	5.67	5.68	5.96	4.04	-6.96%
YoY %	-24.06%	79.69%	-66.14%	-0.18%	-4.70%	47.52%	-	-
Horiz. %	64.85%	85.40%	47.52%	140.35%	140.59%	147.52%	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