[UCHITEC] YoY 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
Quarter Result
Revenue	25,413	17,958	27,650	24,973	22,362	33,545	40,174	-7.34%
YoY %	41.51%	-35.05%	10.72%	11.68%	-33.34%	-16.50%	-	-
Horiz. %	63.26%	44.70%	68.83%	62.16%	55.66%	83.50%	100.00%	-
PBT	11,776	8,432	13,624	14,249	4,954	17,220	21,548	-9.57%
YoY %	39.66%	-38.11%	-4.39%	187.63%	-71.23%	-20.09%	-	-
Horiz. %	54.65%	39.13%	63.23%	66.13%	22.99%	79.91%	100.00%	-
Tax	-3,245	-228	-260	-323	-289	-822	92	-
YoY %	-1,323.25%	12.31%	19.50%	-11.76%	64.84%	-993.48%	-	-
Horiz. %	-3,527.17%	-247.83%	-282.61%	-351.09%	-314.13%	-893.48%	100.00%	-
NP	8,531	8,204	13,364	13,926	4,665	16,398	21,640	-14.35%
YoY %	3.99%	-38.61%	-4.04%	198.52%	-71.55%	-24.22%	-	-
Horiz. %	39.42%	37.91%	61.76%	64.35%	21.56%	75.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,531	8,204	13,364	13,926	4,665	16,398	21,640	-14.35%
YoY %	3.99%	-38.61%	-4.04%	198.52%	-71.55%	-24.22%	-	-
Horiz. %	39.42%	37.91%	61.76%	64.35%	21.56%	75.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.56%	2.70%	1.91%	2.27%	5.83%	4.77%	-0.43%	-
YoY %	920.74%	41.36%	-15.86%	-61.06%	22.22%	1,209.30%	-	-
Horiz. %	-6,409.30%	-627.91%	-444.19%	-527.91%	-1,355.81%	-1,109.30%	100.00%	-
Total Cost	16,882	9,754	14,286	11,047	17,697	17,147	18,534	-1.54%
YoY %	73.08%	-31.72%	29.32%	-37.58%	3.21%	-7.48%	-	-
Horiz. %	91.09%	52.63%	77.08%	59.60%	95.48%	92.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,960	181,079	177,202	174,539	155,499	167,706	175,661	0.49%
YoY %	-0.07%	2.19%	1.53%	12.24%	-7.28%	-4.53%	-	-
Horiz. %	103.02%	103.08%	100.88%	99.36%	88.52%	95.47%	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	180,960	181,079	177,202	174,539	155,499	167,706	175,661	0.49%
YoY %	-0.07%	2.19%	1.53%	12.24%	-7.28%	-4.53%	-	-
Horiz. %	103.02%	103.08%	100.88%	99.36%	88.52%	95.47%	100.00%	-
NOSH	369,307	369,549	369,171	371,360	370,238	372,681	373,747	-0.19%
YoY %	-0.07%	0.10%	-0.59%	0.30%	-0.66%	-0.29%	-	-
Horiz. %	98.81%	98.88%	98.78%	99.36%	99.06%	99.71%	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	33.57%	45.68%	48.33%	55.76%	20.86%	48.88%	53.87%	-
YoY %	-26.51%	-5.48%	-13.32%	167.31%	-57.32%	-9.26%	-	-
Horiz. %	62.32%	84.80%	89.72%	103.51%	38.72%	90.74%	100.00%	-
ROE	4.71%	4.53%	7.54%	7.98%	3.00%	9.78%	12.32%	-
YoY %	3.97%	-39.92%	-5.51%	166.00%	-69.33%	-20.62%	-	-
Horiz. %	38.23%	36.77%	61.20%	64.77%	24.35%	79.38%	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	6.88	4.86	7.49	6.72	6.04	9.00	10.75	-7.16%
YoY %	41.56%	-35.11%	11.46%	11.26%	-32.89%	-16.28%	-	-
Horiz. %	64.00%	45.21%	69.67%	62.51%	56.19%	83.72%	100.00%	-
EPS	2.31	2.22	3.62	3.75	1.26	4.40	5.79	-14.18%
YoY %	4.05%	-38.67%	-3.47%	197.62%	-71.36%	-24.01%	-	-
Horiz. %	39.90%	38.34%	62.52%	64.77%	21.76%	75.99%	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	5.49	3.88	5.97	5.39	4.83	7.24	8.67	-7.32%
YoY %	41.49%	-35.01%	10.76%	11.59%	-33.29%	-16.49%	-	-
Horiz. %	63.32%	44.75%	68.86%	62.17%	55.71%	83.51%	100.00%	-
EPS	1.84	1.77	2.89	3.01	1.01	3.54	4.67	-14.36%
YoY %	3.95%	-38.75%	-3.99%	198.02%	-71.47%	-24.20%	-	-
Horiz. %	39.40%	37.90%	61.88%	64.45%	21.63%	75.80%	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	0.391	0.3826	0.3769	0.3358	0.3621	0.3793	0.49%
YoY %	-0.08%	2.20%	1.51%	12.24%	-7.26%	-4.53%	-	-
Horiz. %	103.01%	103.08%	100.87%	99.37%	88.53%	95.47%	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	18.60	24.49	18.02	19.18	18.71	22.33	29.03	-7.14%
YoY %	-24.05%	35.90%	-6.05%	2.51%	-16.21%	-23.08%	-	-
Horiz. %	64.07%	84.36%	62.07%	66.07%	64.45%	76.92%	100.00%	-
P/EPS	55.41	53.60	37.29	34.40	89.68	45.68	53.89	0.46%
YoY %	3.38%	43.74%	8.40%	-61.64%	96.32%	-15.23%	-	-
Horiz. %	102.82%	99.46%	69.20%	63.83%	166.41%	84.77%	100.00%	-
EY	1.80	1.87	2.68	2.91	1.12	2.19	1.86	-0.54%
YoY %	-3.74%	-30.22%	-7.90%	159.82%	-48.86%	17.74%	-	-
Horiz. %	96.77%	100.54%	144.09%	156.45%	60.22%	117.74%	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	21.07	24.28	16.56	20.97	21.52	16.44	28.10	-4.68%
YoY %	-13.22%	46.62%	-21.03%	-2.56%	30.90%	-41.49%	-	-
Horiz. %	74.98%	86.41%	58.93%	74.63%	76.58%	58.51%	100.00%	-
P/EPS	62.77	53.15	34.25	37.60	103.17	33.64	52.16	3.13%
YoY %	18.10%	55.18%	-8.91%	-63.56%	206.69%	-35.51%	-	-
Horiz. %	120.34%	101.90%	65.66%	72.09%	197.80%	64.49%	100.00%	-
EY	1.59	1.88	2.92	2.66	0.97	2.97	1.92	-3.09%
YoY %	-15.43%	-35.62%	9.77%	174.23%	-67.34%	54.69%	-	-
Horiz. %	82.81%	97.92%	152.08%	138.54%	50.52%	154.69%	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