[UCHITEC] YoY TTM Result on 30-Jun-2016 [#2]

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	149,600	137,317	127,067	117,546	102,031	90,517	101,990	6.58%
YoY %	8.94%	8.07%	8.10%	15.21%	12.72%	-11.25%	-	-
Horiz. %	146.68%	134.64%	124.59%	115.25%	100.04%	88.75%	100.00%	-
PBT	76,233	71,591	62,397	53,308	43,177	39,393	50,206	7.20%
YoY %	6.48%	14.73%	17.05%	23.46%	9.61%	-21.54%	-	-
Horiz. %	151.84%	142.59%	124.28%	106.18%	86.00%	78.46%	100.00%	-
Tax	-2,786	-2,888	-1,624	-1,239	-1,149	3,307	-7,526	-15.25%
YoY %	3.53%	-77.83%	-31.07%	-7.83%	-134.74%	143.94%	-	-
Horiz. %	37.02%	38.37%	21.58%	16.46%	15.27%	-43.94%	100.00%	-
NP	73,447	68,703	60,773	52,069	42,028	42,700	42,680	9.46%
YoY %	6.91%	13.05%	16.72%	23.89%	-1.57%	0.05%	-	-
Horiz. %	172.09%	160.97%	142.39%	122.00%	98.47%	100.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,447	68,703	60,773	52,069	42,028	42,700	42,680	9.46%
YoY %	6.91%	13.05%	16.72%	23.89%	-1.57%	0.05%	-	-
Horiz. %	172.09%	160.97%	142.39%	122.00%	98.47%	100.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.65%	4.03%	2.60%	2.32%	2.66%	-8.39%	14.99%	-
YoY %	-9.43%	55.00%	12.07%	-12.78%	131.70%	-155.97%	-	-
Horiz. %	24.35%	26.88%	17.34%	15.48%	17.75%	-55.97%	100.00%	-
Total Cost	76,153	68,614	66,294	65,477	60,003	47,817	59,310	4.25%
YoY %	10.99%	3.50%	1.25%	9.12%	25.48%	-19.38%	-	-
Horiz. %	128.40%	115.69%	111.78%	110.40%	101.17%	80.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	152,554	263,982	248,934	216,521	209,624	189,097	180,960	-2.80%
YoY %	-42.21%	6.04%	14.97%	3.29%	10.86%	4.50%	-	-
Horiz. %	84.30%	145.88%	137.56%	119.65%	115.84%	104.50%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	62,639	109,385	53,628	41,692	37,062	36,997	44,361	5.91%
YoY %	-42.74%	103.97%	28.63%	12.49%	0.18%	-16.60%	-	-
Horiz. %	141.20%	246.58%	120.89%	93.98%	83.55%	83.40%	100.00%	-
Div Payout %	85.29%	159.22%	88.24%	80.07%	88.19%	86.64%	103.94%	-
YoY %	-46.43%	80.44%	10.20%	-9.21%	1.79%	-16.64%	-	-
Horiz. %	82.06%	153.18%	84.90%	77.03%	84.85%	83.36%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	152,554	263,982	248,934	216,521	209,624	189,097	180,960	-2.80%
YoY %	-42.21%	6.04%	14.97%	3.29%	10.86%	4.50%	-	-
Horiz. %	84.30%	145.88%	137.56%	119.65%	115.84%	104.50%	100.00%	-
NOSH	450,773	449,698	445,083	393,675	374,329	370,780	369,307	3.37%
YoY %	0.24%	1.04%	13.06%	5.17%	0.96%	0.40%	-	-
Horiz. %	122.06%	121.77%	120.52%	106.60%	101.36%	100.40%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	49.10%	50.03%	47.83%	44.30%	41.19%	47.17%	41.85%	-
YoY %	-1.86%	4.60%	7.97%	7.55%	-12.68%	12.71%	-	-
Horiz. %	117.32%	119.55%	114.29%	105.85%	98.42%	112.71%	100.00%	-
ROE	48.14%	26.03%	24.41%	24.05%	20.05%	22.58%	23.59%	-
YoY %	84.94%	6.64%	1.50%	19.95%	-11.20%	-4.28%	-	-
Horiz. %	204.07%	110.34%	103.48%	101.95%	84.99%	95.72%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	33.34	30.69	29.10	29.86	27.26	24.41	27.62	3.18%
YoY %	8.63%	5.46%	-2.55%	9.54%	11.68%	-11.62%	-	-
Horiz. %	120.71%	111.12%	105.36%	108.11%	98.70%	88.38%	100.00%	-
EPS	16.37	15.36	13.92	13.23	11.23	11.52	11.56	5.96%
YoY %	6.58%	10.34%	5.22%	17.81%	-2.52%	-0.35%	-	-
Horiz. %	141.61%	132.87%	120.42%	114.45%	97.15%	99.65%	100.00%	-
DPS	14.00	24.45	12.28	10.59	10.00	10.00	12.00	2.60%
YoY %	-42.74%	99.10%	15.96%	5.90%	0.00%	-16.67%	-	-
Horiz. %	116.67%	203.75%	102.33%	88.25%	83.33%	83.33%	100.00%	-
NAPS	0.34	0.59	0.57	0.55	0.56	0.51	0.49	-5.90%
YoY %	-42.37%	3.51%	3.64%	-1.79%	9.80%	4.08%	-	-
Horiz. %	69.39%	120.41%	116.33%	112.24%	114.29%	104.08%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 393,675
RPS	32.29	29.64	27.43	25.37	22.02	19.54	22.01	6.59%
YoY %	8.94%	8.06%	8.12%	15.21%	12.69%	-11.22%	-	-
Horiz. %	146.71%	134.67%	124.63%	115.27%	100.05%	88.78%	100.00%	-
EPS	15.85	14.83	13.12	11.24	9.07	9.22	9.21	9.46%
YoY %	6.88%	13.03%	16.73%	23.93%	-1.63%	0.11%	-	-
Horiz. %	172.10%	161.02%	142.45%	122.04%	98.48%	100.11%	100.00%	-
DPS	13.52	23.61	11.58	9.00	8.00	7.99	9.58	5.90%
YoY %	-42.74%	103.89%	28.67%	12.50%	0.13%	-16.60%	-	-
Horiz. %	141.13%	246.45%	120.88%	93.95%	83.51%	83.40%	100.00%	-
NAPS	0.3293	0.5698	0.5373	0.4674	0.4525	0.4082	0.3906	-2.80%
YoY %	-42.21%	6.05%	14.96%	3.29%	10.85%	4.51%	-	-
Horiz. %	84.31%	145.88%	137.56%	119.66%	115.85%	104.51%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	2.88	2.73	1.85	1.53	1.58	1.39	1.28	-
P/RPS	8.64	8.90	6.36	5.12	5.80	5.69	4.63	10.95%
YoY %	-2.92%	39.94%	24.22%	-11.72%	1.93%	22.89%	-	-
Horiz. %	186.61%	192.22%	137.37%	110.58%	125.27%	122.89%	100.00%	-
P/EPS	17.59	17.78	13.29	11.57	14.07	12.07	11.08	8.00%
YoY %	-1.07%	33.78%	14.87%	-17.77%	16.57%	8.94%	-	-
Horiz. %	158.75%	160.47%	119.95%	104.42%	126.99%	108.94%	100.00%	-
EY	5.68	5.62	7.52	8.64	7.11	8.29	9.03	-7.43%
YoY %	1.07%	-25.27%	-12.96%	21.52%	-14.23%	-8.19%	-	-
Horiz. %	62.90%	62.24%	83.28%	95.68%	78.74%	91.81%	100.00%	-
DY	4.86	8.96	6.64	6.92	6.33	7.19	9.38	-10.37%
YoY %	-45.76%	34.94%	-4.05%	9.32%	-11.96%	-23.35%	-	-
Horiz. %	51.81%	95.52%	70.79%	73.77%	67.48%	76.65%	100.00%	-
P/NAPS	8.47	4.63	3.25	2.78	2.82	2.73	2.61	21.66%
YoY %	82.94%	42.46%	16.91%	-1.42%	3.30%	4.60%	-	-
Horiz. %	324.52%	177.39%	124.52%	106.51%	108.05%	104.60%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	26/08/19	21/08/18	23/08/17	24/08/16	20/08/15	19/08/14	23/08/13	-
Price	2.78	3.32	2.10	1.66	1.46	1.43	1.45	-
P/RPS	8.34	10.82	7.22	5.56	5.36	5.86	5.25	8.01%
YoY %	-22.92%	49.86%	29.86%	3.73%	-8.53%	11.62%	-	-
Horiz. %	158.86%	206.10%	137.52%	105.90%	102.10%	111.62%	100.00%	-
P/EPS	16.98	21.62	15.09	12.55	13.00	12.42	12.55	5.16%
YoY %	-21.46%	43.27%	20.24%	-3.46%	4.67%	-1.04%	-	-
Horiz. %	135.30%	172.27%	120.24%	100.00%	103.59%	98.96%	100.00%	-
EY	5.89	4.63	6.63	7.97	7.69	8.05	7.97	-4.91%
YoY %	27.21%	-30.17%	-16.81%	3.64%	-4.47%	1.00%	-	-
Horiz. %	73.90%	58.09%	83.19%	100.00%	96.49%	101.00%	100.00%	-
DY	5.04	7.36	5.85	6.38	6.85	6.99	8.28	-7.93%
YoY %	-31.52%	25.81%	-8.31%	-6.86%	-2.00%	-15.58%	-	-
Horiz. %	60.87%	88.89%	70.65%	77.05%	82.73%	84.42%	100.00%	-
P/NAPS	8.18	5.63	3.68	3.02	2.61	2.80	2.96	18.45%
YoY %	45.29%	52.99%	21.85%	15.71%	-6.79%	-5.41%	-	-
Horiz. %	276.35%	190.20%	124.32%	102.03%	88.18%	94.59%	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