[UCHITEC] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Cumulative Result
Revenue	72,611	65,925	78,312	79,284	62,862	97,078	118,302	-7.80%
YoY %	10.14%	-15.82%	-1.23%	26.12%	-35.25%	-17.94%	-	-
Horiz. %	61.38%	55.73%	66.20%	67.02%	53.14%	82.06%	100.00%	-
PBT	32,782	31,527	37,047	40,746	17,443	49,596	61,774	-10.01%
YoY %	3.98%	-14.90%	-9.08%	133.60%	-64.83%	-19.71%	-	-
Horiz. %	53.07%	51.04%	59.97%	65.96%	28.24%	80.29%	100.00%	-
Tax	-9,058	-784	-753	-748	-820	-1,890	-287	77.67%
YoY %	-1,055.36%	-4.12%	-0.67%	8.78%	56.61%	-558.54%	-	-
Horiz. %	3,156.10%	273.17%	262.37%	260.63%	285.71%	658.54%	100.00%	-
NP	23,724	30,743	36,294	39,998	16,623	47,706	61,487	-14.66%
YoY %	-22.83%	-15.29%	-9.26%	140.62%	-65.16%	-22.41%	-	-
Horiz. %	38.58%	50.00%	59.03%	65.05%	27.03%	77.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,724	30,743	36,294	39,998	16,623	47,706	61,487	-14.66%
YoY %	-22.83%	-15.29%	-9.26%	140.62%	-65.16%	-22.41%	-	-
Horiz. %	38.58%	50.00%	59.03%	65.05%	27.03%	77.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.63%	2.49%	2.03%	1.84%	4.70%	3.81%	0.46%	-
YoY %	1,009.64%	22.66%	10.33%	-60.85%	23.36%	728.26%	-	-
Horiz. %	6,006.52%	541.30%	441.30%	400.00%	1,021.74%	828.26%	100.00%	-
Total Cost	48,887	35,182	42,018	39,286	46,239	49,372	56,815	-2.47%
YoY %	38.95%	-16.27%	6.95%	-15.04%	-6.35%	-13.10%	-	-
Horiz. %	86.05%	61.92%	73.96%	69.15%	81.39%	86.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	188,461	192,143	191,992	185,347	163,261	182,339	194,721	-0.54%
YoY %	-1.92%	0.08%	3.59%	13.53%	-10.46%	-6.36%	-	-
Horiz. %	96.79%	98.68%	98.60%	95.19%	83.84%	93.64%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	14,781	18,475	18,460	18,534	11,131	22,327	37,446	-14.34%
YoY %	-19.99%	0.08%	-0.40%	66.51%	-50.15%	-40.38%	-	-
Horiz. %	39.47%	49.34%	49.30%	49.50%	29.73%	59.62%	100.00%	-
Div Payout %	62.31%	60.10%	50.86%	46.34%	66.96%	46.80%	60.90%	-
YoY %	3.68%	18.17%	9.75%	-30.79%	43.08%	-23.15%	-	-
Horiz. %	102.32%	98.69%	83.51%	76.09%	109.95%	76.85%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	188,461	192,143	191,992	185,347	163,261	182,339	194,721	-0.54%
YoY %	-1.92%	0.08%	3.59%	13.53%	-10.46%	-6.36%	-	-
Horiz. %	96.79%	98.68%	98.60%	95.19%	83.84%	93.64%	100.00%	-
NOSH	369,532	369,507	369,216	370,695	371,049	372,121	374,464	-0.22%
YoY %	0.01%	0.08%	-0.40%	-0.10%	-0.29%	-0.63%	-	-
Horiz. %	98.68%	98.68%	98.60%	98.99%	99.09%	99.37%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	32.67%	46.63%	46.35%	50.45%	26.44%	49.14%	51.97%	-
YoY %	-29.94%	0.60%	-8.13%	90.81%	-46.19%	-5.45%	-	-
Horiz. %	62.86%	89.72%	89.19%	97.08%	50.88%	94.55%	100.00%	-
ROE	12.59%	16.00%	18.90%	21.58%	10.18%	26.16%	31.58%	-
YoY %	-21.31%	-15.34%	-12.42%	111.98%	-61.09%	-17.16%	-	-
Horiz. %	39.87%	50.66%	59.85%	68.33%	32.24%	82.84%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	19.65	17.84	21.21	21.39	16.94	26.09	31.59	-7.60%
YoY %	10.15%	-15.89%	-0.84%	26.27%	-35.07%	-17.41%	-	-
Horiz. %	62.20%	56.47%	67.14%	67.71%	53.62%	82.59%	100.00%	-
EPS	6.42	8.32	9.83	10.79	4.48	12.82	16.42	-14.47%
YoY %	-22.84%	-15.36%	-8.90%	140.85%	-65.05%	-21.92%	-	-
Horiz. %	39.10%	50.67%	59.87%	65.71%	27.28%	78.08%	100.00%	-
DPS	4.00	5.00	5.00	5.00	3.00	6.00	10.00	-14.15%
YoY %	-20.00%	0.00%	0.00%	66.67%	-50.00%	-40.00%	-	-
Horiz. %	40.00%	50.00%	50.00%	50.00%	30.00%	60.00%	100.00%	-
NAPS	0.51	0.52	0.52	0.50	0.44	0.49	0.52	-0.32%
YoY %	-1.92%	0.00%	4.00%	13.64%	-10.20%	-5.77%	-	-
Horiz. %	98.08%	100.00%	100.00%	96.15%	84.62%	94.23%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 370,528
RPS	15.68	14.23	16.91	17.12	13.57	20.96	25.54	-7.80%
YoY %	10.19%	-15.85%	-1.23%	26.16%	-35.26%	-17.93%	-	-
Horiz. %	61.39%	55.72%	66.21%	67.03%	53.13%	82.07%	100.00%	-
EPS	5.12	6.64	7.84	8.64	3.59	10.30	13.28	-14.67%
YoY %	-22.89%	-15.31%	-9.26%	140.67%	-65.15%	-22.44%	-	-
Horiz. %	38.55%	50.00%	59.04%	65.06%	27.03%	77.56%	100.00%	-
DPS	3.19	3.99	3.99	4.00	2.40	4.82	8.09	-14.35%
YoY %	-20.05%	0.00%	-0.25%	66.67%	-50.21%	-40.42%	-	-
Horiz. %	39.43%	49.32%	49.32%	49.44%	29.67%	59.58%	100.00%	-
NAPS	0.4069	0.4149	0.4146	0.4002	0.3525	0.3937	0.4205	-0.54%
YoY %	-1.93%	0.07%	3.60%	13.53%	-10.46%	-6.37%	-	-
Horiz. %	96.77%	98.67%	98.60%	95.17%	83.83%	93.63%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	1.47	1.18	1.18	1.37	1.29	1.08	2.98	-
P/RPS	7.48	6.61	5.56	6.41	7.61	4.14	9.43	-3.78%
YoY %	13.16%	18.88%	-13.26%	-15.77%	83.82%	-56.10%	-	-
Horiz. %	79.32%	70.10%	58.96%	67.97%	80.70%	43.90%	100.00%	-
P/EPS	22.90	14.18	12.00	12.70	28.79	8.42	18.15	3.94%
YoY %	61.50%	18.17%	-5.51%	-55.89%	241.92%	-53.61%	-	-
Horiz. %	126.17%	78.13%	66.12%	69.97%	158.62%	46.39%	100.00%	-
EY	4.37	7.05	8.33	7.88	3.47	11.87	5.51	-3.78%
YoY %	-38.01%	-15.37%	5.71%	127.09%	-70.77%	115.43%	-	-
Horiz. %	79.31%	127.95%	151.18%	143.01%	62.98%	215.43%	100.00%	-
DY	2.72	4.24	4.24	3.65	2.33	5.56	3.36	-3.45%
YoY %	-35.85%	0.00%	16.16%	56.65%	-58.09%	65.48%	-	-
Horiz. %	80.95%	126.19%	126.19%	108.63%	69.35%	165.48%	100.00%	-
P/NAPS	2.88	2.27	2.27	2.74	2.93	2.20	5.73	-10.82%
YoY %	26.87%	0.00%	-17.15%	-6.48%	33.18%	-61.61%	-	-
Horiz. %	50.26%	39.62%	39.62%	47.82%	51.13%	38.39%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	19/11/13	22/11/12	21/11/11	23/11/10	25/11/09	01/12/08	30/10/07	-
Price	1.51	1.13	1.17	1.31	1.52	0.94	2.95	-
P/RPS	7.68	6.33	5.52	6.12	8.97	3.60	9.34	-3.20%
YoY %	21.33%	14.67%	-9.80%	-31.77%	149.17%	-61.46%	-	-
Horiz. %	82.23%	67.77%	59.10%	65.52%	96.04%	38.54%	100.00%	-
P/EPS	23.52	13.58	11.90	12.14	33.93	7.33	17.97	4.58%
YoY %	73.20%	14.12%	-1.98%	-64.22%	362.89%	-59.21%	-	-
Horiz. %	130.88%	75.57%	66.22%	67.56%	188.81%	40.79%	100.00%	-
EY	4.25	7.36	8.40	8.24	2.95	13.64	5.57	-4.40%
YoY %	-42.26%	-12.38%	1.94%	179.32%	-78.37%	144.88%	-	-
Horiz. %	76.30%	132.14%	150.81%	147.94%	52.96%	244.88%	100.00%	-
DY	2.65	4.42	4.27	3.82	1.97	6.38	3.39	-4.01%
YoY %	-40.05%	3.51%	11.78%	93.91%	-69.12%	88.20%	-	-
Horiz. %	78.17%	130.38%	125.96%	112.68%	58.11%	188.20%	100.00%	-
P/NAPS	2.96	2.17	2.25	2.62	3.45	1.92	5.67	-10.25%
YoY %	36.41%	-3.56%	-14.12%	-24.06%	79.69%	-66.14%	-	-
Horiz. %	52.20%	38.27%	39.68%	46.21%	60.85%	33.86%	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