[UCHITEC] YoY Cumulative 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
Cumulative Result
Revenue	65,925	78,312	79,284	62,862	97,078	118,302	115,650	-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	31,527	37,047	40,746	17,443	49,596	61,774	64,933	-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	-784	-753	-748	-820	-1,890	-287	-1,675	-11.87%
YoY %	-4.12%	-0.67%	8.78%	56.61%	-558.54%	82.87%	-	-
Horiz. %	46.81%	44.96%	44.66%	48.96%	112.84%	17.13%	100.00%	-
NP	30,743	36,294	39,998	16,623	47,706	61,487	63,258	-11.32%
YoY %	-15.29%	-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	30,743	36,294	39,998	16,623	47,706	61,487	63,258	-11.32%
YoY %	-15.29%	-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	35,182	42,018	39,286	46,239	49,372	56,815	52,392	-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	18,475	18,460	18,534	11,131	22,327	37,446	37,320	-11.04%
YoY %	0.08%	-0.40%	66.51%	-50.15%	-40.38%	0.34%	-	-
Horiz. %	49.50%	49.46%	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	16.00%	18.90%	21.58%	10.18%	26.16%	31.58%	30.27%	-
YoY %	-15.34%	-12.42%	111.98%	-61.09%	-17.16%	4.33%	-	-
Horiz. %	52.86%	62.44%	71.29%	33.63%	86.42%	104.33%	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	17.84	21.21	21.39	16.94	26.09	31.59	30.99	-8.78%
YoY %	-15.89%	-0.84%	26.27%	-35.07%	-17.41%	1.94%	-	-
Horiz. %	57.57%	68.44%	69.02%	54.66%	84.19%	101.94%	100.00%	-
EPS	8.32	9.83	10.79	4.48	12.82	16.42	16.95	-11.17%
YoY %	-15.36%	-8.90%	140.85%	-65.05%	-21.92%	-3.13%	-	-
Horiz. %	49.09%	57.99%	63.66%	26.43%	75.63%	96.87%	100.00%	-
DPS	5.00	5.00	5.00	3.00	6.00	10.00	10.00	-10.90%
YoY %	0.00%	0.00%	66.67%	-50.00%	-40.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	30.00%	60.00%	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	14.23	16.91	17.12	13.57	20.96	25.54	24.97	-8.93%
YoY %	-15.85%	-1.23%	26.16%	-35.26%	-17.93%	2.28%	-	-
Horiz. %	56.99%	67.72%	68.56%	54.35%	83.94%	102.28%	100.00%	-
EPS	6.64	7.84	8.64	3.59	10.30	13.28	13.66	-11.31%
YoY %	-15.31%	-9.26%	140.67%	-65.15%	-22.44%	-2.78%	-	-
Horiz. %	48.61%	57.39%	63.25%	26.28%	75.40%	97.22%	100.00%	-
DPS	3.99	3.99	4.00	2.40	4.82	8.09	8.06	-11.04%
YoY %	0.00%	-0.25%	66.67%	-50.21%	-40.42%	0.37%	-	-
Horiz. %	49.50%	49.50%	49.63%	29.78%	59.80%	100.37%	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	6.61	5.56	6.41	7.61	4.14	9.43	10.00	-6.66%
YoY %	18.88%	-13.26%	-15.77%	83.82%	-56.10%	-5.70%	-	-
Horiz. %	66.10%	55.60%	64.10%	76.10%	41.40%	94.30%	100.00%	-
P/EPS	14.18	12.00	12.70	28.79	8.42	18.15	18.29	-4.14%
YoY %	18.17%	-5.51%	-55.89%	241.92%	-53.61%	-0.77%	-	-
Horiz. %	77.53%	65.61%	69.44%	157.41%	46.04%	99.23%	100.00%	-
EY	7.05	8.33	7.88	3.47	11.87	5.51	5.47	4.31%
YoY %	-15.37%	5.71%	127.09%	-70.77%	115.43%	0.73%	-	-
Horiz. %	128.88%	152.29%	144.06%	63.44%	217.00%	100.73%	100.00%	-
DY	4.24	4.24	3.65	2.33	5.56	3.36	3.23	4.63%
YoY %	0.00%	16.16%	56.65%	-58.09%	65.48%	4.02%	-	-
Horiz. %	131.27%	131.27%	113.00%	72.14%	172.14%	104.02%	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	6.33	5.52	6.12	8.97	3.60	9.34	10.26	-7.72%
YoY %	14.67%	-9.80%	-31.77%	149.17%	-61.46%	-8.97%	-	-
Horiz. %	61.70%	53.80%	59.65%	87.43%	35.09%	91.03%	100.00%	-
P/EPS	13.58	11.90	12.14	33.93	7.33	17.97	18.76	-5.23%
YoY %	14.12%	-1.98%	-64.22%	362.89%	-59.21%	-4.21%	-	-
Horiz. %	72.39%	63.43%	64.71%	180.86%	39.07%	95.79%	100.00%	-
EY	7.36	8.40	8.24	2.95	13.64	5.57	5.33	5.52%
YoY %	-12.38%	1.94%	179.32%	-78.37%	144.88%	4.50%	-	-
Horiz. %	138.09%	157.60%	154.60%	55.35%	255.91%	104.50%	100.00%	-
DY	4.42	4.27	3.82	1.97	6.38	3.39	3.14	5.85%
YoY %	3.51%	11.78%	93.91%	-69.12%	88.20%	7.96%	-	-
Horiz. %	140.76%	135.99%	121.66%	62.74%	203.18%	107.96%	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