[UCHITEC] YoY TTM Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	90,677	104,517	91,621	93,037	148,108	158,057	139,725	-6.94%
YoY %	-13.24%	14.08%	-1.52%	-37.18%	-6.29%	13.12%	-	-
Horiz. %	64.90%	74.80%	65.57%	66.59%	106.00%	113.12%	100.00%	-
PBT	43,502	54,445	43,939	32,402	72,250	86,649	79,343	-9.52%
YoY %	-20.10%	23.91%	35.61%	-55.15%	-16.62%	9.21%	-	-
Horiz. %	54.83%	68.62%	55.38%	40.84%	91.06%	109.21%	100.00%	-
Tax	-744	-423	-543	-1,188	-1,806	-484	-978	-4.45%
YoY %	-75.89%	22.10%	54.29%	34.22%	-273.14%	50.51%	-	-
Horiz. %	76.07%	43.25%	55.52%	121.47%	184.66%	49.49%	100.00%	-
NP	42,758	54,022	43,396	31,214	70,444	86,165	78,365	-9.59%
YoY %	-20.85%	24.49%	39.03%	-55.69%	-18.25%	9.95%	-	-
Horiz. %	54.56%	68.94%	55.38%	39.83%	89.89%	109.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,758	54,022	43,396	31,214	70,444	86,165	78,365	-9.59%
YoY %	-20.85%	24.49%	39.03%	-55.69%	-18.25%	9.95%	-	-
Horiz. %	54.56%	68.94%	55.38%	39.83%	89.89%	109.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.71%	0.78%	1.24%	3.67%	2.50%	0.56%	1.23%	-
YoY %	119.23%	-37.10%	-66.21%	46.80%	346.43%	-54.47%	-	-
Horiz. %	139.02%	63.41%	100.81%	298.37%	203.25%	45.53%	100.00%	-
Total Cost	47,919	50,495	48,225	61,823	77,664	71,892	61,360	-4.03%
YoY %	-5.10%	4.71%	-22.00%	-20.40%	8.03%	17.16%	-	-
Horiz. %	78.09%	82.29%	78.59%	100.75%	126.57%	117.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	181,079	177,202	174,539	155,499	167,706	175,661	186,232	-0.46%
YoY %	2.19%	1.53%	12.24%	-7.28%	-4.53%	-5.68%	-	-
Horiz. %	97.23%	95.15%	93.72%	83.50%	90.05%	94.32%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	44,357	44,502	22,260	44,650	74,917	100,704	84,596	-10.19%
YoY %	-0.33%	99.92%	-50.15%	-40.40%	-25.61%	19.04%	-	-
Horiz. %	52.43%	52.61%	26.31%	52.78%	88.56%	119.04%	100.00%	-
Div Payout %	103.74%	82.38%	51.30%	143.05%	106.35%	116.87%	107.95%	-
YoY %	25.93%	60.58%	-64.14%	34.51%	-9.00%	8.26%	-	-
Horiz. %	96.10%	76.31%	47.52%	132.52%	98.52%	108.26%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	181,079	177,202	174,539	155,499	167,706	175,661	186,232	-0.46%
YoY %	2.19%	1.53%	12.24%	-7.28%	-4.53%	-5.68%	-	-
Horiz. %	97.23%	95.15%	93.72%	83.50%	90.05%	94.32%	100.00%	-
NOSH	369,549	369,171	371,360	370,238	372,681	373,747	372,464	-0.13%
YoY %	0.10%	-0.59%	0.30%	-0.66%	-0.29%	0.34%	-	-
Horiz. %	99.22%	99.12%	99.70%	99.40%	100.06%	100.34%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	47.15%	51.69%	47.36%	33.55%	47.56%	54.52%	56.09%	-
YoY %	-8.78%	9.14%	41.16%	-29.46%	-12.77%	-2.80%	-	-
Horiz. %	84.06%	92.16%	84.44%	59.81%	84.79%	97.20%	100.00%	-
ROE	23.61%	30.49%	24.86%	20.07%	42.00%	49.05%	42.08%	-
YoY %	-22.56%	22.65%	23.87%	-52.21%	-14.37%	16.56%	-	-
Horiz. %	56.11%	72.46%	59.08%	47.69%	99.81%	116.56%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	24.54	28.31	24.67	25.13	39.74	42.29	37.51	-6.82%
YoY %	-13.32%	14.75%	-1.83%	-36.76%	-6.03%	12.74%	-	-
Horiz. %	65.42%	75.47%	65.77%	67.00%	105.95%	112.74%	100.00%	-
EPS	11.57	14.63	11.69	8.43	18.90	23.05	21.04	-9.47%
YoY %	-20.92%	25.15%	38.67%	-55.40%	-18.00%	9.55%	-	-
Horiz. %	54.99%	69.53%	55.56%	40.07%	89.83%	109.55%	100.00%	-
DPS	12.00	12.00	6.00	12.00	20.00	27.00	23.00	-10.26%
YoY %	0.00%	100.00%	-50.00%	-40.00%	-25.93%	17.39%	-	-
Horiz. %	52.17%	52.17%	26.09%	52.17%	86.96%	117.39%	100.00%	-
NAPS	0.49	0.48	0.47	0.42	0.45	0.47	0.50	-0.33%
YoY %	2.08%	2.13%	11.90%	-6.67%	-4.26%	-6.00%	-	-
Horiz. %	98.00%	96.00%	94.00%	84.00%	90.00%	94.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 370,238
RPS	19.57	22.56	19.78	20.08	31.97	34.12	30.16	-6.94%
YoY %	-13.25%	14.05%	-1.49%	-37.19%	-6.30%	13.13%	-	-
Horiz. %	64.89%	74.80%	65.58%	66.58%	106.00%	113.13%	100.00%	-
EPS	9.23	11.66	9.37	6.74	15.21	18.60	16.92	-9.59%
YoY %	-20.84%	24.44%	39.02%	-55.69%	-18.23%	9.93%	-	-
Horiz. %	54.55%	68.91%	55.38%	39.83%	89.89%	109.93%	100.00%	-
DPS	9.57	9.61	4.81	9.64	16.17	21.74	18.26	-10.19%
YoY %	-0.42%	99.79%	-50.10%	-40.38%	-25.62%	19.06%	-	-
Horiz. %	52.41%	52.63%	26.34%	52.79%	88.55%	119.06%	100.00%	-
NAPS	0.3909	0.3825	0.3767	0.3357	0.362	0.3792	0.402	-0.46%
YoY %	2.20%	1.54%	12.21%	-7.27%	-4.54%	-5.67%	-	-
Horiz. %	97.24%	95.15%	93.71%	83.51%	90.05%	94.33%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.19	1.35	1.29	1.13	2.01	3.12	3.28	-
P/RPS	4.85	4.77	5.23	4.50	5.06	7.38	8.74	-9.34%
YoY %	1.68%	-8.80%	16.22%	-11.07%	-31.44%	-15.56%	-	-
Horiz. %	55.49%	54.58%	59.84%	51.49%	57.89%	84.44%	100.00%	-
P/EPS	10.28	9.23	11.04	13.40	10.63	13.53	15.59	-6.69%
YoY %	11.38%	-16.39%	-17.61%	26.06%	-21.43%	-13.21%	-	-
Horiz. %	65.94%	59.20%	70.81%	85.95%	68.18%	86.79%	100.00%	-
EY	9.72	10.84	9.06	7.46	9.40	7.39	6.41	7.17%
YoY %	-10.33%	19.65%	21.45%	-20.64%	27.20%	15.29%	-	-
Horiz. %	151.64%	169.11%	141.34%	116.38%	146.65%	115.29%	100.00%	-
DY	10.08	8.89	4.65	10.62	9.95	8.65	7.01	6.23%
YoY %	13.39%	91.18%	-56.21%	6.73%	15.03%	23.40%	-	-
Horiz. %	143.79%	126.82%	66.33%	151.50%	141.94%	123.40%	100.00%	-
P/NAPS	2.43	2.81	2.74	2.69	4.47	6.64	6.56	-15.24%
YoY %	-13.52%	2.55%	1.86%	-39.82%	-32.68%	1.22%	-	-
Horiz. %	37.04%	42.84%	41.77%	41.01%	68.14%	101.22%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	25/08/11	19/08/10	25/08/09	28/08/08	14/08/07	23/08/06	-
Price	1.18	1.24	1.41	1.30	1.48	3.02	3.14	-
P/RPS	4.81	4.38	5.72	5.17	3.72	7.14	8.37	-8.81%
YoY %	9.82%	-23.43%	10.64%	38.98%	-47.90%	-14.70%	-	-
Horiz. %	57.47%	52.33%	68.34%	61.77%	44.44%	85.30%	100.00%	-
P/EPS	10.20	8.47	12.07	15.42	7.83	13.10	14.92	-6.13%
YoY %	20.43%	-29.83%	-21.73%	96.93%	-40.23%	-12.20%	-	-
Horiz. %	68.36%	56.77%	80.90%	103.35%	52.48%	87.80%	100.00%	-
EY	9.81	11.80	8.29	6.49	12.77	7.63	6.70	6.55%
YoY %	-16.86%	42.34%	27.73%	-49.18%	67.37%	13.88%	-	-
Horiz. %	146.42%	176.12%	123.73%	96.87%	190.60%	113.88%	100.00%	-
DY	10.17	9.68	4.26	9.23	13.51	8.94	7.32	5.62%
YoY %	5.06%	127.23%	-53.85%	-31.68%	51.12%	22.13%	-	-
Horiz. %	138.93%	132.24%	58.20%	126.09%	184.56%	122.13%	100.00%	-
P/NAPS	2.41	2.58	3.00	3.10	3.29	6.43	6.28	-14.74%
YoY %	-6.59%	-14.00%	-3.23%	-5.78%	-48.83%	2.39%	-	-
Horiz. %	38.38%	41.08%	47.77%	49.36%	52.39%	102.39%	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