[UCHITEC] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	98,981	90,919	99,911	99,561	88,682	135,651	155,849	-7.28%
YoY %	8.87%	-9.00%	0.35%	12.27%	-34.62%	-12.96%	-	-
Horiz. %	63.51%	58.34%	64.11%	63.88%	56.90%	87.04%	100.00%	-
PBT	47,514	44,170	49,241	51,013	28,555	66,571	82,299	-8.74%
YoY %	7.57%	-10.30%	-3.47%	78.65%	-57.11%	-19.11%	-	-
Horiz. %	57.73%	53.67%	59.83%	61.98%	34.70%	80.89%	100.00%	-
Tax	-9,702	-778	-367	-686	-890	-2,124	-182	93.88%
YoY %	-1,147.04%	-111.99%	46.50%	22.92%	58.10%	-1,067.03%	-	-
Horiz. %	5,330.77%	427.47%	201.65%	376.92%	489.01%	1,167.03%	100.00%	-
NP	37,812	43,392	48,874	50,327	27,665	64,447	82,117	-12.11%
YoY %	-12.86%	-11.22%	-2.89%	81.92%	-57.07%	-21.52%	-	-
Horiz. %	46.05%	52.84%	59.52%	61.29%	33.69%	78.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,812	43,392	48,874	50,327	27,665	64,447	82,117	-12.11%
YoY %	-12.86%	-11.22%	-2.89%	81.92%	-57.07%	-21.52%	-	-
Horiz. %	46.05%	52.84%	59.52%	61.29%	33.69%	78.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.42%	1.76%	0.75%	1.34%	3.12%	3.19%	0.22%	-
YoY %	1,060.23%	134.67%	-44.03%	-57.05%	-2.19%	1,350.00%	-	-
Horiz. %	9,281.82%	800.00%	340.91%	609.09%	1,418.18%	1,450.00%	100.00%	-
Total Cost	61,169	47,527	51,037	49,234	61,017	71,204	73,732	-3.06%
YoY %	28.70%	-6.88%	3.66%	-19.31%	-14.31%	-3.43%	-	-
Horiz. %	82.96%	64.46%	69.22%	66.77%	82.76%	96.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	188,756	192,168	192,067	185,264	162,995	182,474	194,823	-0.52%
YoY %	-1.78%	0.05%	3.67%	13.66%	-10.67%	-6.34%	-	-
Horiz. %	96.89%	98.64%	98.59%	95.09%	83.66%	93.66%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	40,687	44,367	44,444	29,673	33,420	59,795	100,885	-14.03%
YoY %	-8.29%	-0.17%	49.78%	-11.21%	-44.11%	-40.73%	-	-
Horiz. %	40.33%	43.98%	44.05%	29.41%	33.13%	59.27%	100.00%	-
Div Payout %	107.61%	102.25%	90.94%	58.96%	120.80%	92.78%	122.86%	-
YoY %	5.24%	12.44%	54.24%	-51.19%	30.20%	-24.48%	-	-
Horiz. %	87.59%	83.22%	74.02%	47.99%	98.32%	75.52%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	188,756	192,168	192,067	185,264	162,995	182,474	194,823	-0.52%
YoY %	-1.78%	0.05%	3.67%	13.66%	-10.67%	-6.34%	-	-
Horiz. %	96.89%	98.64%	98.59%	95.09%	83.66%	93.66%	100.00%	-
NOSH	370,109	369,554	369,360	370,528	370,443	372,397	374,660	-0.20%
YoY %	0.15%	0.05%	-0.32%	0.02%	-0.52%	-0.60%	-	-
Horiz. %	98.79%	98.64%	98.59%	98.90%	98.87%	99.40%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	38.20%	47.73%	48.92%	50.55%	31.20%	47.51%	52.69%	-
YoY %	-19.97%	-2.43%	-3.22%	62.02%	-34.33%	-9.83%	-	-
Horiz. %	72.50%	90.59%	92.84%	95.94%	59.21%	90.17%	100.00%	-
ROE	20.03%	22.58%	25.45%	27.16%	16.97%	35.32%	42.15%	-
YoY %	-11.29%	-11.28%	-6.30%	60.05%	-51.95%	-16.20%	-	-
Horiz. %	47.52%	53.57%	60.38%	64.44%	40.26%	83.80%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	26.74	24.60	27.05	26.87	23.94	36.43	41.60	-7.09%
YoY %	8.70%	-9.06%	0.67%	12.24%	-34.28%	-12.43%	-	-
Horiz. %	64.28%	59.13%	65.02%	64.59%	57.55%	87.57%	100.00%	-
EPS	10.22	11.74	13.23	13.58	7.47	17.31	21.92	-11.93%
YoY %	-12.95%	-11.26%	-2.58%	81.79%	-56.85%	-21.03%	-	-
Horiz. %	46.62%	53.56%	60.36%	61.95%	34.08%	78.97%	100.00%	-
DPS	11.00	12.00	12.00	8.00	9.00	16.00	27.00	-13.88%
YoY %	-8.33%	0.00%	50.00%	-11.11%	-43.75%	-40.74%	-	-
Horiz. %	40.74%	44.44%	44.44%	29.63%	33.33%	59.26%	100.00%	-
NAPS	0.51	0.52	0.52	0.50	0.44	0.49	0.52	-0.32%
YoY %	-1.92%	0.00%	4.00%	13.64%	-10.20%	-5.77%	-	-
Horiz. %	98.08%	100.00%	100.00%	96.15%	84.62%	94.23%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 370,528
RPS	21.37	19.63	21.57	21.50	19.15	29.29	33.65	-7.28%
YoY %	8.86%	-8.99%	0.33%	12.27%	-34.62%	-12.96%	-	-
Horiz. %	63.51%	58.34%	64.10%	63.89%	56.91%	87.04%	100.00%	-
EPS	8.16	9.37	10.55	10.87	5.97	13.92	17.73	-12.12%
YoY %	-12.91%	-11.18%	-2.94%	82.08%	-57.11%	-21.49%	-	-
Horiz. %	46.02%	52.85%	59.50%	61.31%	33.67%	78.51%	100.00%	-
DPS	8.79	9.58	9.60	6.41	7.22	12.91	21.78	-14.02%
YoY %	-8.25%	-0.21%	49.77%	-11.22%	-44.07%	-40.73%	-	-
Horiz. %	40.36%	43.99%	44.08%	29.43%	33.15%	59.27%	100.00%	-
NAPS	0.4076	0.4149	0.4147	0.40	0.3519	0.394	0.4207	-0.52%
YoY %	-1.76%	0.05%	3.68%	13.67%	-10.69%	-6.35%	-	-
Horiz. %	96.89%	98.62%	98.57%	95.08%	83.65%	93.65%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	1.47	1.18	1.18	1.37	1.29	1.08	2.98	-
P/RPS	5.50	4.80	4.36	5.10	5.39	2.96	7.16	-4.29%
YoY %	14.58%	10.09%	-14.51%	-5.38%	82.09%	-58.66%	-	-
Horiz. %	76.82%	67.04%	60.89%	71.23%	75.28%	41.34%	100.00%	-
P/EPS	14.39	10.05	8.92	10.09	17.27	6.24	13.60	0.94%
YoY %	43.18%	12.67%	-11.60%	-41.57%	176.76%	-54.12%	-	-
Horiz. %	105.81%	73.90%	65.59%	74.19%	126.99%	45.88%	100.00%	-
EY	6.95	9.95	11.21	9.91	5.79	16.02	7.35	-0.92%
YoY %	-30.15%	-11.24%	13.12%	71.16%	-63.86%	117.96%	-	-
Horiz. %	94.56%	135.37%	152.52%	134.83%	78.78%	217.96%	100.00%	-
DY	7.48	10.17	10.17	5.84	6.98	14.81	9.06	-3.14%
YoY %	-26.45%	0.00%	74.14%	-16.33%	-52.87%	63.47%	-	-
Horiz. %	82.56%	112.25%	112.25%	64.46%	77.04%	163.47%	100.00%	-
P/NAPS	2.88	2.27	2.27	2.74	2.93	2.20	5.73	-10.82%
YoY %	26.87%	0.00%	-17.15%	-6.48%	33.18%	-61.61%	-	-
Horiz. %	50.26%	39.62%	39.62%	47.82%	51.13%	38.39%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	19/11/13	22/11/12	21/11/11	23/11/10	25/11/09	01/12/08	30/10/07	-
Price	1.51	1.13	1.17	1.31	1.52	0.94	2.95	-
P/RPS	5.65	4.59	4.33	4.88	6.35	2.58	7.09	-3.70%
YoY %	23.09%	6.00%	-11.27%	-23.15%	146.12%	-63.61%	-	-
Horiz. %	79.69%	64.74%	61.07%	68.83%	89.56%	36.39%	100.00%	-
P/EPS	14.78	9.62	8.84	9.64	20.35	5.43	13.46	1.56%
YoY %	53.64%	8.82%	-8.30%	-52.63%	274.77%	-59.66%	-	-
Horiz. %	109.81%	71.47%	65.68%	71.62%	151.19%	40.34%	100.00%	-
EY	6.77	10.39	11.31	10.37	4.91	18.41	7.43	-1.53%
YoY %	-34.84%	-8.13%	9.06%	111.20%	-73.33%	147.78%	-	-
Horiz. %	91.12%	139.84%	152.22%	139.57%	66.08%	247.78%	100.00%	-
DY	7.28	10.62	10.26	6.11	5.92	17.02	9.15	-3.73%
YoY %	-31.45%	3.51%	67.92%	3.21%	-65.22%	86.01%	-	-
Horiz. %	79.56%	116.07%	112.13%	66.78%	64.70%	186.01%	100.00%	-
P/NAPS	2.96	2.17	2.25	2.62	3.45	1.92	5.67	-10.25%
YoY %	36.41%	-3.56%	-14.12%	-24.06%	79.69%	-66.14%	-	-
Horiz. %	52.20%	38.27%	39.68%	46.21%	60.85%	33.86%	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