[UCHITEC] YoY TTM 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
TTM Result
Revenue	104,517	91,621	93,037	148,108	158,057	139,725	125,794	-3.03%
YoY %	14.08%	-1.52%	-37.18%	-6.29%	13.12%	11.07%	-	-
Horiz. %	83.09%	72.83%	73.96%	117.74%	125.65%	111.07%	100.00%	-
PBT	54,445	43,939	32,402	72,250	86,649	79,343	71,182	-4.36%
YoY %	23.91%	35.61%	-55.15%	-16.62%	9.21%	11.46%	-	-
Horiz. %	76.49%	61.73%	45.52%	101.50%	121.73%	111.46%	100.00%	-
Tax	-423	-543	-1,188	-1,806	-484	-978	-2,398	-25.10%
YoY %	22.10%	54.29%	34.22%	-273.14%	50.51%	59.22%	-	-
Horiz. %	17.64%	22.64%	49.54%	75.31%	20.18%	40.78%	100.00%	-
NP	54,022	43,396	31,214	70,444	86,165	78,365	68,784	-3.94%
YoY %	24.49%	39.03%	-55.69%	-18.25%	9.95%	13.93%	-	-
Horiz. %	78.54%	63.09%	45.38%	102.41%	125.27%	113.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,022	43,396	31,214	70,444	86,165	78,365	68,784	-3.94%
YoY %	24.49%	39.03%	-55.69%	-18.25%	9.95%	13.93%	-	-
Horiz. %	78.54%	63.09%	45.38%	102.41%	125.27%	113.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.78%	1.24%	3.67%	2.50%	0.56%	1.23%	3.37%	-
YoY %	-37.10%	-66.21%	46.80%	346.43%	-54.47%	-63.50%	-	-
Horiz. %	23.15%	36.80%	108.90%	74.18%	16.62%	36.50%	100.00%	-
Total Cost	50,495	48,225	61,823	77,664	71,892	61,360	57,010	-2.00%
YoY %	4.71%	-22.00%	-20.40%	8.03%	17.16%	7.63%	-	-
Horiz. %	88.57%	84.59%	108.44%	136.23%	126.10%	107.63%	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	44,502	22,260	44,650	74,917	100,704	84,596	73,086	-7.93%
YoY %	99.92%	-50.15%	-40.40%	-25.61%	19.04%	15.75%	-	-
Horiz. %	60.89%	30.46%	61.09%	102.51%	137.79%	115.75%	100.00%	-
Div Payout %	82.38%	51.30%	143.05%	106.35%	116.87%	107.95%	106.25%	-
YoY %	60.58%	-64.14%	34.51%	-9.00%	8.26%	1.60%	-	-
Horiz. %	77.53%	48.28%	134.64%	100.09%	110.00%	101.60%	100.00%	-

	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	51.69%	47.36%	33.55%	47.56%	54.52%	56.09%	54.68%	-
YoY %	9.14%	41.16%	-29.46%	-12.77%	-2.80%	2.58%	-	-
Horiz. %	94.53%	86.61%	61.36%	86.98%	99.71%	102.58%	100.00%	-
ROE	30.49%	24.86%	20.07%	42.00%	49.05%	42.08%	40.74%	-
YoY %	22.65%	23.87%	-52.21%	-14.37%	16.56%	3.29%	-	-
Horiz. %	74.84%	61.02%	49.26%	103.09%	120.40%	103.29%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	28.31	24.67	25.13	39.74	42.29	37.51	34.27	-3.13%
YoY %	14.75%	-1.83%	-36.76%	-6.03%	12.74%	9.45%	-	-
Horiz. %	82.61%	71.99%	73.33%	115.96%	123.40%	109.45%	100.00%	-
EPS	14.63	11.69	8.43	18.90	23.05	21.04	18.74	-4.04%
YoY %	25.15%	38.67%	-55.40%	-18.00%	9.55%	12.27%	-	-
Horiz. %	78.07%	62.38%	44.98%	100.85%	123.00%	112.27%	100.00%	-
DPS	12.00	6.00	12.00	20.00	27.00	23.00	20.00	-8.15%
YoY %	100.00%	-50.00%	-40.00%	-25.93%	17.39%	15.00%	-	-
Horiz. %	60.00%	30.00%	60.00%	100.00%	135.00%	115.00%	100.00%	-
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	22.57	19.78	20.09	31.98	34.13	30.17	27.16	-3.03%
YoY %	14.11%	-1.54%	-37.18%	-6.30%	13.13%	11.08%	-	-
Horiz. %	83.10%	72.83%	73.97%	117.75%	125.66%	111.08%	100.00%	-
EPS	11.66	9.37	6.74	15.21	18.61	16.92	14.85	-3.94%
YoY %	24.44%	39.02%	-55.69%	-18.27%	9.99%	13.94%	-	-
Horiz. %	78.52%	63.10%	45.39%	102.42%	125.32%	113.94%	100.00%	-
DPS	9.61	4.81	9.64	16.18	21.74	18.27	15.78	-7.92%
YoY %	99.79%	-50.10%	-40.42%	-25.57%	18.99%	15.78%	-	-
Horiz. %	60.90%	30.48%	61.09%	102.53%	137.77%	115.78%	100.00%	-
NAPS	0.3826	0.3769	0.3358	0.3621	0.3793	0.4021	0.3646	0.80%
YoY %	1.51%	12.24%	-7.26%	-4.53%	-5.67%	10.29%	-	-
Horiz. %	104.94%	103.37%	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	4.77	5.23	4.50	5.06	7.38	8.74	8.58	-9.31%
YoY %	-8.80%	16.22%	-11.07%	-31.44%	-15.56%	1.86%	-	-
Horiz. %	55.59%	60.96%	52.45%	58.97%	86.01%	101.86%	100.00%	-
P/EPS	9.23	11.04	13.40	10.63	13.53	15.59	15.69	-8.45%
YoY %	-16.39%	-17.61%	26.06%	-21.43%	-13.21%	-0.64%	-	-
Horiz. %	58.83%	70.36%	85.40%	67.75%	86.23%	99.36%	100.00%	-
EY	10.84	9.06	7.46	9.40	7.39	6.41	6.37	9.26%
YoY %	19.65%	21.45%	-20.64%	27.20%	15.29%	0.63%	-	-
Horiz. %	170.17%	142.23%	117.11%	147.57%	116.01%	100.63%	100.00%	-
DY	8.89	4.65	10.62	9.95	8.65	7.01	6.80	4.56%
YoY %	91.18%	-56.21%	6.73%	15.03%	23.40%	3.09%	-	-
Horiz. %	130.74%	68.38%	156.18%	146.32%	127.21%	103.09%	100.00%	-
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	4.38	5.72	5.17	3.72	7.14	8.37	8.87	-11.09%
YoY %	-23.43%	10.64%	38.98%	-47.90%	-14.70%	-5.64%	-	-
Horiz. %	49.38%	64.49%	58.29%	41.94%	80.50%	94.36%	100.00%	-
P/EPS	8.47	12.07	15.42	7.83	13.10	14.92	16.22	-10.25%
YoY %	-29.83%	-21.73%	96.93%	-40.23%	-12.20%	-8.01%	-	-
Horiz. %	52.22%	74.41%	95.07%	48.27%	80.76%	91.99%	100.00%	-
EY	11.80	8.29	6.49	12.77	7.63	6.70	6.16	11.43%
YoY %	42.34%	27.73%	-49.18%	67.37%	13.88%	8.77%	-	-
Horiz. %	191.56%	134.58%	105.36%	207.31%	123.86%	108.77%	100.00%	-
DY	9.68	4.26	9.23	13.51	8.94	7.32	6.58	6.64%
YoY %	127.23%	-53.85%	-31.68%	51.12%	22.13%	11.25%	-	-
Horiz. %	147.11%	64.74%	140.27%	205.32%	135.87%	111.25%	100.00%	-
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