[UCHITEC] YoY TTM Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	127,067	117,546	102,031	90,517	101,990	90,677	104,517	3.30%
YoY %	8.10%	15.21%	12.72%	-11.25%	12.48%	-13.24%	-	-
Horiz. %	121.58%	112.47%	97.62%	86.61%	97.58%	86.76%	100.00%	-
PBT	62,397	53,308	43,177	39,393	50,206	43,502	54,445	2.29%
YoY %	17.05%	23.46%	9.61%	-21.54%	15.41%	-20.10%	-	-
Horiz. %	114.61%	97.91%	79.30%	72.35%	92.21%	79.90%	100.00%	-
Tax	-1,624	-1,239	-1,149	3,307	-7,526	-744	-423	25.10%
YoY %	-31.07%	-7.83%	-134.74%	143.94%	-911.56%	-75.89%	-	-
Horiz. %	383.92%	292.91%	271.63%	-781.80%	1,779.20%	175.89%	100.00%	-
NP	60,773	52,069	42,028	42,700	42,680	42,758	54,022	1.98%
YoY %	16.72%	23.89%	-1.57%	0.05%	-0.18%	-20.85%	-	-
Horiz. %	112.50%	96.38%	77.80%	79.04%	79.00%	79.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,773	52,069	42,028	42,700	42,680	42,758	54,022	1.98%
YoY %	16.72%	23.89%	-1.57%	0.05%	-0.18%	-20.85%	-	-
Horiz. %	112.50%	96.38%	77.80%	79.04%	79.00%	79.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.60%	2.32%	2.66%	-8.39%	14.99%	1.71%	0.78%	-
YoY %	12.07%	-12.78%	131.70%	-155.97%	776.61%	119.23%	-	-
Horiz. %	333.33%	297.44%	341.03%	-1,075.64%	1,921.79%	219.23%	100.00%	-
Total Cost	66,294	65,477	60,003	47,817	59,310	47,919	50,495	4.63%
YoY %	1.25%	9.12%	25.48%	-19.38%	23.77%	-5.10%	-	-
Horiz. %	131.29%	129.67%	118.83%	94.70%	117.46%	94.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	248,934	216,521	209,624	189,097	180,960	181,079	177,202	5.82%
YoY %	14.97%	3.29%	10.86%	4.50%	-0.07%	2.19%	-	-
Horiz. %	140.48%	122.19%	118.30%	106.71%	102.12%	102.19%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	53,628	41,692	37,062	36,997	44,361	44,357	44,502	3.15%
YoY %	28.63%	12.49%	0.18%	-16.60%	0.01%	-0.33%	-	-
Horiz. %	120.51%	93.69%	83.28%	83.14%	99.68%	99.67%	100.00%	-
Div Payout %	88.24%	80.07%	88.19%	86.64%	103.94%	103.74%	82.38%	-
YoY %	10.20%	-9.21%	1.79%	-16.64%	0.19%	25.93%	-	-
Horiz. %	107.11%	97.20%	107.05%	105.17%	126.17%	125.93%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	248,934	216,521	209,624	189,097	180,960	181,079	177,202	5.82%
YoY %	14.97%	3.29%	10.86%	4.50%	-0.07%	2.19%	-	-
Horiz. %	140.48%	122.19%	118.30%	106.71%	102.12%	102.19%	100.00%	-
NOSH	445,083	393,675	374,329	370,780	369,307	369,549	369,171	3.16%
YoY %	13.06%	5.17%	0.96%	0.40%	-0.07%	0.10%	-	-
Horiz. %	120.56%	106.64%	101.40%	100.44%	100.04%	100.10%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	47.83%	44.30%	41.19%	47.17%	41.85%	47.15%	51.69%	-
YoY %	7.97%	7.55%	-12.68%	12.71%	-11.24%	-8.78%	-	-
Horiz. %	92.53%	85.70%	79.69%	91.26%	80.96%	91.22%	100.00%	-
ROE	24.41%	24.05%	20.05%	22.58%	23.59%	23.61%	30.49%	-
YoY %	1.50%	19.95%	-11.20%	-4.28%	-0.08%	-22.56%	-	-
Horiz. %	80.06%	78.88%	65.76%	74.06%	77.37%	77.44%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	29.10	29.86	27.26	24.41	27.62	24.54	28.31	0.45%
YoY %	-2.55%	9.54%	11.68%	-11.62%	12.55%	-13.32%	-	-
Horiz. %	102.79%	105.48%	96.29%	86.22%	97.56%	86.68%	100.00%	-
EPS	13.92	13.23	11.23	11.52	11.56	11.57	14.63	-0.82%
YoY %	5.22%	17.81%	-2.52%	-0.35%	-0.09%	-20.92%	-	-
Horiz. %	95.15%	90.43%	76.76%	78.74%	79.02%	79.08%	100.00%	-
DPS	12.28	10.59	10.00	10.00	12.00	12.00	12.00	0.38%
YoY %	15.96%	5.90%	0.00%	-16.67%	0.00%	0.00%	-	-
Horiz. %	102.33%	88.25%	83.33%	83.33%	100.00%	100.00%	100.00%	-
NAPS	0.57	0.55	0.56	0.51	0.49	0.49	0.48	2.90%
YoY %	3.64%	-1.79%	9.80%	4.08%	0.00%	2.08%	-	-
Horiz. %	118.75%	114.58%	116.67%	106.25%	102.08%	102.08%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 370,780
RPS	27.44	25.38	22.03	19.54	22.02	19.58	22.57	3.30%
YoY %	8.12%	15.21%	12.74%	-11.26%	12.46%	-13.25%	-	-
Horiz. %	121.58%	112.45%	97.61%	86.58%	97.56%	86.75%	100.00%	-
EPS	13.12	11.24	9.07	9.22	9.22	9.23	11.66	1.98%
YoY %	16.73%	23.93%	-1.63%	0.00%	-0.11%	-20.84%	-	-
Horiz. %	112.52%	96.40%	77.79%	79.07%	79.07%	79.16%	100.00%	-
DPS	11.58	9.00	8.00	7.99	9.58	9.58	9.61	3.15%
YoY %	28.67%	12.50%	0.13%	-16.60%	0.00%	-0.31%	-	-
Horiz. %	120.50%	93.65%	83.25%	83.14%	99.69%	99.69%	100.00%	-
NAPS	0.5375	0.4675	0.4526	0.4083	0.3907	0.391	0.3826	5.82%
YoY %	14.97%	3.29%	10.85%	4.50%	-0.08%	2.20%	-	-
Horiz. %	140.49%	122.19%	118.30%	106.72%	102.12%	102.20%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.85	1.53	1.58	1.39	1.28	1.19	1.35	-
P/RPS	6.36	5.12	5.80	5.69	4.63	4.85	4.77	4.90%
YoY %	24.22%	-11.72%	1.93%	22.89%	-4.54%	1.68%	-	-
Horiz. %	133.33%	107.34%	121.59%	119.29%	97.06%	101.68%	100.00%	-
P/EPS	13.29	11.57	14.07	12.07	11.08	10.28	9.23	6.25%
YoY %	14.87%	-17.77%	16.57%	8.94%	7.78%	11.38%	-	-
Horiz. %	143.99%	125.35%	152.44%	130.77%	120.04%	111.38%	100.00%	-
EY	7.52	8.64	7.11	8.29	9.03	9.72	10.84	-5.90%
YoY %	-12.96%	21.52%	-14.23%	-8.19%	-7.10%	-10.33%	-	-
Horiz. %	69.37%	79.70%	65.59%	76.48%	83.30%	89.67%	100.00%	-
DY	6.64	6.92	6.33	7.19	9.38	10.08	8.89	-4.74%
YoY %	-4.05%	9.32%	-11.96%	-23.35%	-6.94%	13.39%	-	-
Horiz. %	74.69%	77.84%	71.20%	80.88%	105.51%	113.39%	100.00%	-
P/NAPS	3.25	2.78	2.82	2.73	2.61	2.43	2.81	2.45%
YoY %	16.91%	-1.42%	3.30%	4.60%	7.41%	-13.52%	-	-
Horiz. %	115.66%	98.93%	100.36%	97.15%	92.88%	86.48%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	24/08/16	20/08/15	19/08/14	23/08/13	27/08/12	25/08/11	-
Price	2.10	1.66	1.46	1.43	1.45	1.18	1.24	-
P/RPS	7.22	5.56	5.36	5.86	5.25	4.81	4.38	8.67%
YoY %	29.86%	3.73%	-8.53%	11.62%	9.15%	9.82%	-	-
Horiz. %	164.84%	126.94%	122.37%	133.79%	119.86%	109.82%	100.00%	-
P/EPS	15.09	12.55	13.00	12.42	12.55	10.20	8.47	10.09%
YoY %	20.24%	-3.46%	4.67%	-1.04%	23.04%	20.43%	-	-
Horiz. %	178.16%	148.17%	153.48%	146.64%	148.17%	120.43%	100.00%	-
EY	6.63	7.97	7.69	8.05	7.97	9.81	11.80	-9.15%
YoY %	-16.81%	3.64%	-4.47%	1.00%	-18.76%	-16.86%	-	-
Horiz. %	56.19%	67.54%	65.17%	68.22%	67.54%	83.14%	100.00%	-
DY	5.85	6.38	6.85	6.99	8.28	10.17	9.68	-8.04%
YoY %	-8.31%	-6.86%	-2.00%	-15.58%	-18.58%	5.06%	-	-
Horiz. %	60.43%	65.91%	70.76%	72.21%	85.54%	105.06%	100.00%	-
P/NAPS	3.68	3.02	2.61	2.80	2.96	2.41	2.58	6.09%
YoY %	21.85%	15.71%	-6.79%	-5.41%	22.82%	-6.59%	-	-
Horiz. %	142.64%	117.05%	101.16%	108.53%	114.73%	93.41%	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