[UCHITEC] YoY 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
Quarter Result
Revenue	25,938	25,696	30,302	22,362	26,717	39,174	41,382	-7.48%
YoY %	0.94%	-15.20%	35.51%	-16.30%	-31.80%	-5.34%	-	-
Horiz. %	62.68%	62.09%	73.23%	54.04%	64.56%	94.66%	100.00%	-
PBT	11,881	11,213	16,417	9,343	13,190	18,869	23,219	-10.55%
YoY %	5.96%	-31.70%	75.71%	-29.17%	-30.10%	-18.73%	-	-
Horiz. %	51.17%	48.29%	70.71%	40.24%	56.81%	81.27%	100.00%	-
Tax	-277	-243	-299	-156	-454	-136	-438	-7.34%
YoY %	-13.99%	18.73%	-91.67%	65.64%	-233.82%	68.95%	-	-
Horiz. %	63.24%	55.48%	68.26%	35.62%	103.65%	31.05%	100.00%	-
NP	11,604	10,970	16,118	9,187	12,736	18,733	22,781	-10.62%
YoY %	5.78%	-31.94%	75.44%	-27.87%	-32.01%	-17.77%	-	-
Horiz. %	50.94%	48.15%	70.75%	40.33%	55.91%	82.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,604	10,970	16,118	9,187	12,736	18,733	22,781	-10.62%
YoY %	5.78%	-31.94%	75.44%	-27.87%	-32.01%	-17.77%	-	-
Horiz. %	50.94%	48.15%	70.75%	40.33%	55.91%	82.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.33%	2.17%	1.82%	1.67%	3.44%	0.72%	1.89%	-
YoY %	7.37%	19.23%	8.98%	-51.45%	377.78%	-61.90%	-	-
Horiz. %	123.28%	114.81%	96.30%	88.36%	182.01%	38.10%	100.00%	-
Total Cost	14,334	14,726	14,184	13,175	13,981	20,441	18,601	-4.24%
YoY %	-2.66%	3.82%	7.66%	-5.76%	-31.60%	9.89%	-	-
Horiz. %	77.06%	79.17%	76.25%	70.83%	75.16%	109.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	192,168	192,067	185,264	162,995	182,474	194,823	208,794	-1.37%
YoY %	0.05%	3.67%	13.66%	-10.67%	-6.34%	-6.69%	-	-
Horiz. %	92.04%	91.99%	88.73%	78.06%	87.39%	93.31%	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	18,477	18,468	18,526	11,113	22,343	37,466	37,284	-11.03%
YoY %	0.05%	-0.31%	66.71%	-50.26%	-40.36%	0.49%	-	-
Horiz. %	49.56%	49.53%	49.69%	29.81%	59.93%	100.49%	100.00%	-
Div Payout %	159.24%	168.35%	114.94%	120.97%	175.44%	200.00%	163.67%	-
YoY %	-5.41%	46.47%	-4.98%	-31.05%	-12.28%	22.20%	-	-
Horiz. %	97.29%	102.86%	70.23%	73.91%	107.19%	122.20%	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	192,168	192,067	185,264	162,995	182,474	194,823	208,794	-1.37%
YoY %	0.05%	3.67%	13.66%	-10.67%	-6.34%	-6.69%	-	-
Horiz. %	92.04%	91.99%	88.73%	78.06%	87.39%	93.31%	100.00%	-
NOSH	369,554	369,360	370,528	370,443	372,397	374,660	372,847	-0.14%
YoY %	0.05%	-0.32%	0.02%	-0.52%	-0.60%	0.49%	-	-
Horiz. %	99.12%	99.06%	99.38%	99.36%	99.88%	100.49%	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	44.74%	42.69%	53.19%	41.08%	47.67%	47.82%	55.05%	-
YoY %	4.80%	-19.74%	29.48%	-13.82%	-0.31%	-13.13%	-	-
Horiz. %	81.27%	77.55%	96.62%	74.62%	86.59%	86.87%	100.00%	-
ROE	6.04%	5.71%	8.70%	5.64%	6.98%	9.62%	10.91%	-
YoY %	5.78%	-34.37%	54.26%	-19.20%	-27.44%	-11.82%	-	-
Horiz. %	55.36%	52.34%	79.74%	51.70%	63.98%	88.18%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	7.02	6.96	8.18	6.04	7.17	10.46	11.10	-7.34%
YoY %	0.86%	-14.91%	35.43%	-15.76%	-31.45%	-5.77%	-	-
Horiz. %	63.24%	62.70%	73.69%	54.41%	64.59%	94.23%	100.00%	-
EPS	3.14	2.97	4.35	2.48	3.42	5.00	6.11	-10.49%
YoY %	5.72%	-31.72%	75.40%	-27.49%	-31.60%	-18.17%	-	-
Horiz. %	51.39%	48.61%	71.19%	40.59%	55.97%	81.83%	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	5.60	5.55	6.54	4.83	5.77	8.46	8.94	-7.49%
YoY %	0.90%	-15.14%	35.40%	-16.29%	-31.80%	-5.37%	-	-
Horiz. %	62.64%	62.08%	73.15%	54.03%	64.54%	94.63%	100.00%	-
EPS	2.51	2.37	3.48	1.98	2.75	4.04	4.92	-10.60%
YoY %	5.91%	-31.90%	75.76%	-28.00%	-31.93%	-17.89%	-	-
Horiz. %	51.02%	48.17%	70.73%	40.24%	55.89%	82.11%	100.00%	-
DPS	3.99	3.99	4.00	2.40	4.82	8.09	8.05	-11.03%
YoY %	0.00%	-0.25%	66.67%	-50.21%	-40.42%	0.50%	-	-
Horiz. %	49.57%	49.57%	49.69%	29.81%	59.88%	100.50%	100.00%	-
NAPS	0.4149	0.4147	0.40	0.3519	0.394	0.4207	0.4508	-1.37%
YoY %	0.05%	3.68%	13.67%	-10.69%	-6.35%	-6.68%	-	-
Horiz. %	92.04%	91.99%	88.73%	78.06%	87.40%	93.32%	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	16.81	16.96	16.75	21.37	15.05	28.50	27.93	-8.10%
YoY %	-0.88%	1.25%	-21.62%	41.99%	-47.19%	2.04%	-	-
Horiz. %	60.19%	60.72%	59.97%	76.51%	53.88%	102.04%	100.00%	-
P/EPS	37.58	39.73	31.49	52.02	31.58	59.60	50.74	-4.87%
YoY %	-5.41%	26.17%	-39.47%	64.72%	-47.01%	17.46%	-	-
Horiz. %	74.06%	78.30%	62.06%	102.52%	62.24%	117.46%	100.00%	-
EY	2.66	2.52	3.18	1.92	3.17	1.68	1.97	5.12%
YoY %	5.56%	-20.75%	65.63%	-39.43%	88.69%	-14.72%	-	-
Horiz. %	135.03%	127.92%	161.42%	97.46%	160.91%	85.28%	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	16.10	16.82	16.02	25.18	13.10	28.21	28.65	-9.15%
YoY %	-4.28%	4.99%	-36.38%	92.21%	-53.56%	-1.54%	-	-
Horiz. %	56.20%	58.71%	55.92%	87.89%	45.72%	98.46%	100.00%	-
P/EPS	35.99	39.39	30.11	61.29	27.49	59.00	52.05	-5.95%
YoY %	-8.63%	30.82%	-50.87%	122.95%	-53.41%	13.35%	-	-
Horiz. %	69.15%	75.68%	57.85%	117.75%	52.81%	113.35%	100.00%	-
EY	2.78	2.54	3.32	1.63	3.64	1.69	1.92	6.35%
YoY %	9.45%	-23.49%	103.68%	-55.22%	115.38%	-11.98%	-	-
Horiz. %	144.79%	132.29%	172.92%	84.90%	189.58%	88.02%	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