[UCHITEC] YoY Quarter Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Quarter Result
Revenue	22,362	26,717	39,174	41,382	34,132	30,138	30,727	-5.15%
YoY %	-16.30%	-31.80%	-5.34%	21.24%	13.25%	-1.92%	-	-
Horiz. %	72.78%	86.95%	127.49%	134.68%	111.08%	98.08%	100.00%	-
PBT	9,343	13,190	18,869	23,219	19,299	16,980	16,717	-9.23%
YoY %	-29.17%	-30.10%	-18.73%	20.31%	13.66%	1.57%	-	-
Horiz. %	55.89%	78.90%	112.87%	138.89%	115.45%	101.57%	100.00%	-
Tax	-156	-454	-136	-438	-76	-809	-703	-22.17%
YoY %	65.64%	-233.82%	68.95%	-476.32%	90.61%	-15.08%	-	-
Horiz. %	22.19%	64.58%	19.35%	62.30%	10.81%	115.08%	100.00%	-
NP	9,187	12,736	18,733	22,781	19,223	16,171	16,014	-8.83%
YoY %	-27.87%	-32.01%	-17.77%	18.51%	18.87%	0.98%	-	-
Horiz. %	57.37%	79.53%	116.98%	142.26%	120.04%	100.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,187	12,736	18,733	22,781	19,223	16,171	16,014	-8.83%
YoY %	-27.87%	-32.01%	-17.77%	18.51%	18.87%	0.98%	-	-
Horiz. %	57.37%	79.53%	116.98%	142.26%	120.04%	100.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.67%	3.44%	0.72%	1.89%	0.39%	4.76%	4.21%	-
YoY %	-51.45%	377.78%	-61.90%	384.62%	-91.81%	13.06%	-	-
Horiz. %	39.67%	81.71%	17.10%	44.89%	9.26%	113.06%	100.00%	-
Total Cost	13,175	13,981	20,441	18,601	14,909	13,967	14,713	-1.82%
YoY %	-5.76%	-31.60%	9.89%	24.76%	6.74%	-5.07%	-	-
Horiz. %	89.55%	95.02%	138.93%	126.43%	101.33%	94.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	162,995	182,474	194,823	208,794	191,127	199,866	181,896	-1.81%
YoY %	-10.67%	-6.34%	-6.69%	9.24%	-4.37%	9.88%	-	-
Horiz. %	89.61%	100.32%	107.11%	114.79%	105.07%	109.88%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	11,113	22,343	37,466	37,284	47,781	25,437	156	103.47%
YoY %	-50.26%	-40.36%	0.49%	-21.97%	87.84%	16,205.77%	-	-
Horiz. %	7,123.72%	14,322.44%	24,016.67%	23,900.00%	30,628.85%	16,305.77%	100.00%	-
Div Payout %	120.97%	175.44%	200.00%	163.67%	248.57%	157.30%	0.98%	-
YoY %	-31.05%	-12.28%	22.20%	-34.16%	58.02%	15,951.02%	-	-
Horiz. %	12,343.88%	17,902.04%	20,408.16%	16,701.02%	25,364.29%	16,051.02%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	162,995	182,474	194,823	208,794	191,127	199,866	181,896	-1.81%
YoY %	-10.67%	-6.34%	-6.69%	9.24%	-4.37%	9.88%	-	-
Horiz. %	89.61%	100.32%	107.11%	114.79%	105.07%	109.88%	100.00%	-
NOSH	370,443	372,397	374,660	372,847	367,552	363,393	71,331	31.56%
YoY %	-0.52%	-0.60%	0.49%	1.44%	1.14%	409.45%	-	-
Horiz. %	519.33%	522.07%	525.24%	522.70%	515.28%	509.45%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	41.08%	47.67%	47.82%	55.05%	56.32%	53.66%	52.12%	-
YoY %	-13.82%	-0.31%	-13.13%	-2.25%	4.96%	2.95%	-	-
Horiz. %	78.82%	91.46%	91.75%	105.62%	108.06%	102.95%	100.00%	-
ROE	5.64%	6.98%	9.62%	10.91%	10.06%	8.09%	8.80%	-
YoY %	-19.20%	-27.44%	-11.82%	8.45%	24.35%	-8.07%	-	-
Horiz. %	64.09%	79.32%	109.32%	123.98%	114.32%	91.93%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	6.04	7.17	10.46	11.10	9.29	8.29	43.08	-27.90%
YoY %	-15.76%	-31.45%	-5.77%	19.48%	12.06%	-80.76%	-	-
Horiz. %	14.02%	16.64%	24.28%	25.77%	21.56%	19.24%	100.00%	-
EPS	2.48	3.42	5.00	6.11	5.23	4.45	22.45	-30.70%
YoY %	-27.49%	-31.60%	-18.17%	16.83%	17.53%	-80.18%	-	-
Horiz. %	11.05%	15.23%	22.27%	27.22%	23.30%	19.82%	100.00%	-
DPS	3.00	6.00	10.00	10.00	13.00	7.00	0.22	54.50%
YoY %	-50.00%	-40.00%	0.00%	-23.08%	85.71%	3,081.82%	-	-
Horiz. %	1,363.64%	2,727.27%	4,545.45%	4,545.45%	5,909.09%	3,181.82%	100.00%	-
NAPS	0.44	0.49	0.52	0.56	0.52	0.55	2.55	-25.36%
YoY %	-10.20%	-5.77%	-7.14%	7.69%	-5.45%	-78.43%	-	-
Horiz. %	17.25%	19.22%	20.39%	21.96%	20.39%	21.57%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 372,847
RPS	4.83	5.77	8.46	8.94	7.37	6.51	6.63	-5.13%
YoY %	-16.29%	-31.80%	-5.37%	21.30%	13.21%	-1.81%	-	-
Horiz. %	72.85%	87.03%	127.60%	134.84%	111.16%	98.19%	100.00%	-
EPS	1.98	2.75	4.04	4.92	4.15	3.49	3.46	-8.87%
YoY %	-28.00%	-31.93%	-17.89%	18.55%	18.91%	0.87%	-	-
Horiz. %	57.23%	79.48%	116.76%	142.20%	119.94%	100.87%	100.00%	-
DPS	2.40	4.82	8.09	8.05	10.32	5.49	0.03	107.43%
YoY %	-50.21%	-40.42%	0.50%	-22.00%	87.98%	18,200.00%	-	-
Horiz. %	8,000.00%	16,066.67%	26,966.67%	26,833.33%	34,400.00%	18,300.00%	100.00%	-
NAPS	0.3519	0.394	0.4207	0.4508	0.4127	0.4316	0.3928	-1.81%
YoY %	-10.69%	-6.35%	-6.68%	9.23%	-4.38%	9.88%	-	-
Horiz. %	89.59%	100.31%	107.10%	114.77%	105.07%	109.88%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	1.29	1.08	2.98	3.10	3.00	2.00	1.87	-
P/RPS	21.37	15.05	28.50	27.93	32.31	24.12	4.34	30.40%
YoY %	41.99%	-47.19%	2.04%	-13.56%	33.96%	455.76%	-	-
Horiz. %	492.40%	346.77%	656.68%	643.55%	744.47%	555.76%	100.00%	-
P/EPS	52.02	31.58	59.60	50.74	57.36	44.94	8.33	35.66%
YoY %	64.72%	-47.01%	17.46%	-11.54%	27.64%	439.50%	-	-
Horiz. %	624.49%	379.11%	715.49%	609.12%	688.60%	539.50%	100.00%	-
EY	1.92	3.17	1.68	1.97	1.74	2.23	12.01	-26.30%
YoY %	-39.43%	88.69%	-14.72%	13.22%	-21.97%	-81.43%	-	-
Horiz. %	15.99%	26.39%	13.99%	16.40%	14.49%	18.57%	100.00%	-
DY	2.33	5.56	3.36	3.23	4.33	3.50	0.12	63.87%
YoY %	-58.09%	65.48%	4.02%	-25.40%	23.71%	2,816.67%	-	-
Horiz. %	1,941.67%	4,633.33%	2,800.00%	2,691.67%	3,608.33%	2,916.67%	100.00%	-
P/NAPS	2.93	2.20	5.73	5.54	5.77	3.64	0.73	26.03%
YoY %	33.18%	-61.61%	3.43%	-3.99%	58.52%	398.63%	-	-
Horiz. %	401.37%	301.37%	784.93%	758.90%	790.41%	498.63%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	01/12/08	30/10/07	14/11/06	23/11/05	25/11/04	17/11/03	-
Price	1.52	0.94	2.95	3.18	3.10	2.22	1.96	-
P/RPS	25.18	13.10	28.21	28.65	33.38	26.77	4.55	32.96%
YoY %	92.21%	-53.56%	-1.54%	-14.17%	24.69%	488.35%	-	-
Horiz. %	553.41%	287.91%	620.00%	629.67%	733.63%	588.35%	100.00%	-
P/EPS	61.29	27.49	59.00	52.05	59.27	49.89	8.73	38.33%
YoY %	122.95%	-53.41%	13.35%	-12.18%	18.80%	471.48%	-	-
Horiz. %	702.06%	314.89%	675.83%	596.22%	678.92%	571.48%	100.00%	-
EY	1.63	3.64	1.69	1.92	1.69	2.00	11.45	-27.71%
YoY %	-55.22%	115.38%	-11.98%	13.61%	-15.50%	-82.53%	-	-
Horiz. %	14.24%	31.79%	14.76%	16.77%	14.76%	17.47%	100.00%	-
DY	1.97	6.38	3.39	3.14	4.19	3.15	0.11	61.67%
YoY %	-69.12%	88.20%	7.96%	-25.06%	33.02%	2,763.64%	-	-
Horiz. %	1,790.91%	5,800.00%	3,081.82%	2,854.55%	3,809.09%	2,863.64%	100.00%	-
P/NAPS	3.45	1.92	5.67	5.68	5.96	4.04	0.77	28.36%
YoY %	79.69%	-66.14%	-0.18%	-4.70%	47.52%	424.68%	-	-
Horiz. %	448.05%	249.35%	736.36%	737.66%	774.03%	524.68%	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