[UCHITEC] YoY Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Quarter Result
Revenue	27,650	24,973	22,362	33,545	40,174	38,698	33,565	-3.17%
YoY %	10.72%	11.68%	-33.34%	-16.50%	3.81%	15.29%	-	-
Horiz. %	82.38%	74.40%	66.62%	99.94%	119.69%	115.29%	100.00%	-
PBT	13,624	14,249	4,954	17,220	21,548	22,213	18,662	-5.10%
YoY %	-4.39%	187.63%	-71.23%	-20.09%	-2.99%	19.03%	-	-
Horiz. %	73.00%	76.35%	26.55%	92.27%	115.46%	119.03%	100.00%	-
Tax	-260	-323	-289	-822	92	-1,057	-822	-17.44%
YoY %	19.50%	-11.76%	64.84%	-993.48%	108.70%	-28.59%	-	-
Horiz. %	31.63%	39.29%	35.16%	100.00%	-11.19%	128.59%	100.00%	-
NP	13,364	13,926	4,665	16,398	21,640	21,156	17,840	-4.69%
YoY %	-4.04%	198.52%	-71.55%	-24.22%	2.29%	18.59%	-	-
Horiz. %	74.91%	78.06%	26.15%	91.92%	121.30%	118.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,364	13,926	4,665	16,398	21,640	21,156	17,840	-4.69%
YoY %	-4.04%	198.52%	-71.55%	-24.22%	2.29%	18.59%	-	-
Horiz. %	74.91%	78.06%	26.15%	91.92%	121.30%	118.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.91%	2.27%	5.83%	4.77%	-0.43%	4.76%	4.40%	-
YoY %	-15.86%	-61.06%	22.22%	1,209.30%	-109.03%	8.18%	-	-
Horiz. %	43.41%	51.59%	132.50%	108.41%	-9.77%	108.18%	100.00%	-
Total Cost	14,286	11,047	17,697	17,147	18,534	17,542	15,725	-1.58%
YoY %	29.32%	-37.58%	3.21%	-7.48%	5.65%	11.55%	-	-
Horiz. %	90.85%	70.25%	112.54%	109.04%	117.86%	111.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	177,202	174,539	155,499	167,706	175,661	186,232	168,855	0.80%
YoY %	1.53%	12.24%	-7.28%	-4.53%	-5.68%	10.29%	-	-
Horiz. %	104.94%	103.37%	92.09%	99.32%	104.03%	110.29%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	177,202	174,539	155,499	167,706	175,661	186,232	168,855	0.80%
YoY %	1.53%	12.24%	-7.28%	-4.53%	-5.68%	10.29%	-	-
Horiz. %	104.94%	103.37%	92.09%	99.32%	104.03%	110.29%	100.00%	-
NOSH	369,171	371,360	370,238	372,681	373,747	372,464	367,078	0.09%
YoY %	-0.59%	0.30%	-0.66%	-0.29%	0.34%	1.47%	-	-
Horiz. %	100.57%	101.17%	100.86%	101.53%	101.82%	101.47%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	48.33%	55.76%	20.86%	48.88%	53.87%	54.67%	53.15%	-
YoY %	-13.32%	167.31%	-57.32%	-9.26%	-1.46%	2.86%	-	-
Horiz. %	90.93%	104.91%	39.25%	91.97%	101.35%	102.86%	100.00%	-
ROE	7.54%	7.98%	3.00%	9.78%	12.32%	11.36%	10.57%	-
YoY %	-5.51%	166.00%	-69.33%	-20.62%	8.45%	7.47%	-	-
Horiz. %	71.33%	75.50%	28.38%	92.53%	116.56%	107.47%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	7.49	6.72	6.04	9.00	10.75	10.39	9.14	-3.26%
YoY %	11.46%	11.26%	-32.89%	-16.28%	3.46%	13.68%	-	-
Horiz. %	81.95%	73.52%	66.08%	98.47%	117.61%	113.68%	100.00%	-
EPS	3.62	3.75	1.26	4.40	5.79	5.68	4.86	-4.78%
YoY %	-3.47%	197.62%	-71.36%	-24.01%	1.94%	16.87%	-	-
Horiz. %	74.49%	77.16%	25.93%	90.53%	119.14%	116.87%	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	0.48	0.47	0.42	0.45	0.47	0.50	0.46	0.71%
YoY %	2.13%	11.90%	-6.67%	-4.26%	-6.00%	8.70%	-	-
Horiz. %	104.35%	102.17%	91.30%	97.83%	102.17%	108.70%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 372,681
RPS	5.97	5.39	4.83	7.24	8.67	8.35	7.25	-3.18%
YoY %	10.76%	11.59%	-33.29%	-16.49%	3.83%	15.17%	-	-
Horiz. %	82.34%	74.34%	66.62%	99.86%	119.59%	115.17%	100.00%	-
EPS	2.88	3.01	1.01	3.54	4.67	4.57	3.85	-4.72%
YoY %	-4.32%	198.02%	-71.47%	-24.20%	2.19%	18.70%	-	-
Horiz. %	74.81%	78.18%	26.23%	91.95%	121.30%	118.70%	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	0.3825	0.3767	0.3357	0.362	0.3792	0.402	0.3645	0.80%
YoY %	1.54%	12.21%	-7.27%	-4.54%	-5.67%	10.29%	-	-
Horiz. %	104.94%	103.35%	92.10%	99.31%	104.03%	110.29%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.35	1.29	1.13	2.01	3.12	3.28	2.94	-
P/RPS	18.02	19.18	18.71	22.33	29.03	31.57	32.15	-9.19%
YoY %	-6.05%	2.51%	-16.21%	-23.08%	-8.05%	-1.80%	-	-
Horiz. %	56.05%	59.66%	58.20%	69.46%	90.30%	98.20%	100.00%	-
P/EPS	37.29	34.40	89.68	45.68	53.89	57.75	60.49	-7.74%
YoY %	8.40%	-61.64%	96.32%	-15.23%	-6.68%	-4.53%	-	-
Horiz. %	61.65%	56.87%	148.26%	75.52%	89.09%	95.47%	100.00%	-
EY	2.68	2.91	1.12	2.19	1.86	1.73	1.65	8.41%
YoY %	-7.90%	159.82%	-48.86%	17.74%	7.51%	4.85%	-	-
Horiz. %	162.42%	176.36%	67.88%	132.73%	112.73%	104.85%	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	2.81	2.74	2.69	4.47	6.64	6.56	6.39	-12.79%
YoY %	2.55%	1.86%	-39.82%	-32.68%	1.22%	2.66%	-	-
Horiz. %	43.97%	42.88%	42.10%	69.95%	103.91%	102.66%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	19/08/10	25/08/09	28/08/08	14/08/07	23/08/06	15/08/05	-
Price	1.24	1.41	1.30	1.48	3.02	3.14	3.04	-
P/RPS	16.56	20.97	21.52	16.44	28.10	30.22	33.25	-10.96%
YoY %	-21.03%	-2.56%	30.90%	-41.49%	-7.02%	-9.11%	-	-
Horiz. %	49.80%	63.07%	64.72%	49.44%	84.51%	90.89%	100.00%	-
P/EPS	34.25	37.60	103.17	33.64	52.16	55.28	62.55	-9.54%
YoY %	-8.91%	-63.56%	206.69%	-35.51%	-5.64%	-11.62%	-	-
Horiz. %	54.76%	60.11%	164.94%	53.78%	83.39%	88.38%	100.00%	-
EY	2.92	2.66	0.97	2.97	1.92	1.81	1.60	10.54%
YoY %	9.77%	174.23%	-67.34%	54.69%	6.08%	13.12%	-	-
Horiz. %	182.50%	166.25%	60.62%	185.62%	120.00%	113.12%	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	2.58	3.00	3.10	3.29	6.43	6.28	6.61	-14.50%
YoY %	-14.00%	-3.23%	-5.78%	-48.83%	2.39%	-4.99%	-	-
Horiz. %	39.03%	45.39%	46.90%	49.77%	97.28%	95.01%	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