[UCHITEC] YoY TTM Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	102,031	90,517	101,990	90,677	104,517	91,621	93,037	1.54%
YoY %	12.72%	-11.25%	12.48%	-13.24%	14.08%	-1.52%	-	-
Horiz. %	109.67%	97.29%	109.62%	97.46%	112.34%	98.48%	100.00%	-
PBT	43,177	39,393	50,206	43,502	54,445	43,939	32,402	4.89%
YoY %	9.61%	-21.54%	15.41%	-20.10%	23.91%	35.61%	-	-
Horiz. %	133.25%	121.58%	154.95%	134.26%	168.03%	135.61%	100.00%	-
Tax	-1,149	3,307	-7,526	-744	-423	-543	-1,188	-0.55%
YoY %	-134.74%	143.94%	-911.56%	-75.89%	22.10%	54.29%	-	-
Horiz. %	96.72%	-278.37%	633.50%	62.63%	35.61%	45.71%	100.00%	-
NP	42,028	42,700	42,680	42,758	54,022	43,396	31,214	5.08%
YoY %	-1.57%	0.05%	-0.18%	-20.85%	24.49%	39.03%	-	-
Horiz. %	134.64%	136.80%	136.73%	136.98%	173.07%	139.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,028	42,700	42,680	42,758	54,022	43,396	31,214	5.08%
YoY %	-1.57%	0.05%	-0.18%	-20.85%	24.49%	39.03%	-	-
Horiz. %	134.64%	136.80%	136.73%	136.98%	173.07%	139.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.66%	-8.39%	14.99%	1.71%	0.78%	1.24%	3.67%	-
YoY %	131.70%	-155.97%	776.61%	119.23%	-37.10%	-66.21%	-	-
Horiz. %	72.48%	-228.61%	408.45%	46.59%	21.25%	33.79%	100.00%	-
Total Cost	60,003	47,817	59,310	47,919	50,495	48,225	61,823	-0.49%
YoY %	25.48%	-19.38%	23.77%	-5.10%	4.71%	-22.00%	-	-
Horiz. %	97.06%	77.35%	95.94%	77.51%	81.68%	78.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	209,624	189,097	180,960	181,079	177,202	174,539	155,499	5.10%
YoY %	10.86%	4.50%	-0.07%	2.19%	1.53%	12.24%	-	-
Horiz. %	134.81%	121.61%	116.37%	116.45%	113.96%	112.24%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	37,062	36,997	44,361	44,357	44,502	22,260	44,650	-3.05%
YoY %	0.18%	-16.60%	0.01%	-0.33%	99.92%	-50.15%	-	-
Horiz. %	83.01%	82.86%	99.35%	99.34%	99.67%	49.85%	100.00%	-
Div Payout %	88.19%	86.64%	103.94%	103.74%	82.38%	51.30%	143.05%	-
YoY %	1.79%	-16.64%	0.19%	25.93%	60.58%	-64.14%	-	-
Horiz. %	61.65%	60.57%	72.66%	72.52%	57.59%	35.86%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	209,624	189,097	180,960	181,079	177,202	174,539	155,499	5.10%
YoY %	10.86%	4.50%	-0.07%	2.19%	1.53%	12.24%	-	-
Horiz. %	134.81%	121.61%	116.37%	116.45%	113.96%	112.24%	100.00%	-
NOSH	374,329	370,780	369,307	369,549	369,171	371,360	370,238	0.18%
YoY %	0.96%	0.40%	-0.07%	0.10%	-0.59%	0.30%	-	-
Horiz. %	101.10%	100.15%	99.75%	99.81%	99.71%	100.30%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	41.19%	47.17%	41.85%	47.15%	51.69%	47.36%	33.55%	-
YoY %	-12.68%	12.71%	-11.24%	-8.78%	9.14%	41.16%	-	-
Horiz. %	122.77%	140.60%	124.74%	140.54%	154.07%	141.16%	100.00%	-
ROE	20.05%	22.58%	23.59%	23.61%	30.49%	24.86%	20.07%	-
YoY %	-11.20%	-4.28%	-0.08%	-22.56%	22.65%	23.87%	-	-
Horiz. %	99.90%	112.51%	117.54%	117.64%	151.92%	123.87%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	27.26	24.41	27.62	24.54	28.31	24.67	25.13	1.36%
YoY %	11.68%	-11.62%	12.55%	-13.32%	14.75%	-1.83%	-	-
Horiz. %	108.48%	97.13%	109.91%	97.65%	112.65%	98.17%	100.00%	-
EPS	11.23	11.52	11.56	11.57	14.63	11.69	8.43	4.89%
YoY %	-2.52%	-0.35%	-0.09%	-20.92%	25.15%	38.67%	-	-
Horiz. %	133.21%	136.65%	137.13%	137.25%	173.55%	138.67%	100.00%	-
DPS	10.00	10.00	12.00	12.00	12.00	6.00	12.00	-2.99%
YoY %	0.00%	-16.67%	0.00%	0.00%	100.00%	-50.00%	-	-
Horiz. %	83.33%	83.33%	100.00%	100.00%	100.00%	50.00%	100.00%	-
NAPS	0.56	0.51	0.49	0.49	0.48	0.47	0.42	4.90%
YoY %	9.80%	4.08%	0.00%	2.08%	2.13%	11.90%	-	-
Horiz. %	133.33%	121.43%	116.67%	116.67%	114.29%	111.90%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 369,549
RPS	22.03	19.54	22.02	19.58	22.57	19.78	20.09	1.54%
YoY %	12.74%	-11.26%	12.46%	-13.25%	14.11%	-1.54%	-	-
Horiz. %	109.66%	97.26%	109.61%	97.46%	112.34%	98.46%	100.00%	-
EPS	9.07	9.22	9.22	9.23	11.66	9.37	6.74	5.07%
YoY %	-1.63%	0.00%	-0.11%	-20.84%	24.44%	39.02%	-	-
Horiz. %	134.57%	136.80%	136.80%	136.94%	173.00%	139.02%	100.00%	-
DPS	8.00	7.99	9.58	9.58	9.61	4.81	9.64	-3.05%
YoY %	0.13%	-16.60%	0.00%	-0.31%	99.79%	-50.10%	-	-
Horiz. %	82.99%	82.88%	99.38%	99.38%	99.69%	49.90%	100.00%	-
NAPS	0.4526	0.4083	0.3907	0.391	0.3826	0.3769	0.3358	5.09%
YoY %	10.85%	4.50%	-0.08%	2.20%	1.51%	12.24%	-	-
Horiz. %	134.78%	121.59%	116.35%	116.44%	113.94%	112.24%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.58	1.39	1.28	1.19	1.35	1.29	1.13	-
P/RPS	5.80	5.69	4.63	4.85	4.77	5.23	4.50	4.31%
YoY %	1.93%	22.89%	-4.54%	1.68%	-8.80%	16.22%	-	-
Horiz. %	128.89%	126.44%	102.89%	107.78%	106.00%	116.22%	100.00%	-
P/EPS	14.07	12.07	11.08	10.28	9.23	11.04	13.40	0.81%
YoY %	16.57%	8.94%	7.78%	11.38%	-16.39%	-17.61%	-	-
Horiz. %	105.00%	90.07%	82.69%	76.72%	68.88%	82.39%	100.00%	-
EY	7.11	8.29	9.03	9.72	10.84	9.06	7.46	-0.79%
YoY %	-14.23%	-8.19%	-7.10%	-10.33%	19.65%	21.45%	-	-
Horiz. %	95.31%	111.13%	121.05%	130.29%	145.31%	121.45%	100.00%	-
DY	6.33	7.19	9.38	10.08	8.89	4.65	10.62	-8.25%
YoY %	-11.96%	-23.35%	-6.94%	13.39%	91.18%	-56.21%	-	-
Horiz. %	59.60%	67.70%	88.32%	94.92%	83.71%	43.79%	100.00%	-
P/NAPS	2.82	2.73	2.61	2.43	2.81	2.74	2.69	0.78%
YoY %	3.30%	4.60%	7.41%	-13.52%	2.55%	1.86%	-	-
Horiz. %	104.83%	101.49%	97.03%	90.33%	104.46%	101.86%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	20/08/15	19/08/14	23/08/13	27/08/12	25/08/11	19/08/10	25/08/09	-
Price	1.46	1.43	1.45	1.18	1.24	1.41	1.30	-
P/RPS	5.36	5.86	5.25	4.81	4.38	5.72	5.17	0.60%
YoY %	-8.53%	11.62%	9.15%	9.82%	-23.43%	10.64%	-	-
Horiz. %	103.68%	113.35%	101.55%	93.04%	84.72%	110.64%	100.00%	-
P/EPS	13.00	12.42	12.55	10.20	8.47	12.07	15.42	-2.80%
YoY %	4.67%	-1.04%	23.04%	20.43%	-29.83%	-21.73%	-	-
Horiz. %	84.31%	80.54%	81.39%	66.15%	54.93%	78.27%	100.00%	-
EY	7.69	8.05	7.97	9.81	11.80	8.29	6.49	2.86%
YoY %	-4.47%	1.00%	-18.76%	-16.86%	42.34%	27.73%	-	-
Horiz. %	118.49%	124.04%	122.80%	151.16%	181.82%	127.73%	100.00%	-
DY	6.85	6.99	8.28	10.17	9.68	4.26	9.23	-4.84%
YoY %	-2.00%	-15.58%	-18.58%	5.06%	127.23%	-53.85%	-	-
Horiz. %	74.21%	75.73%	89.71%	110.18%	104.88%	46.15%	100.00%	-
P/NAPS	2.61	2.80	2.96	2.41	2.58	3.00	3.10	-2.82%
YoY %	-6.79%	-5.41%	22.82%	-6.59%	-14.00%	-3.23%	-	-
Horiz. %	84.19%	90.32%	95.48%	77.74%	83.23%	96.77%	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