[UCHITEC] YoY TTM Result on 30-Sep-2011 [#3]

Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -9.53%
YoY- -2.89%
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 92,381 98,981 90,919 99,911 99,561 88,682 135,651 -6.19%
PBT 40,862 47,514 44,170 49,241 51,013 28,555 66,571 -7.80%
Tax 5,370 -9,702 -778 -367 -686 -890 -2,124 -
NP 46,232 37,812 43,392 48,874 50,327 27,665 64,447 -5.38%
-
NP to SH 46,232 37,812 43,392 48,874 50,327 27,665 64,447 -5.38%
-
Tax Rate -13.14% 20.42% 1.76% 0.75% 1.34% 3.12% 3.19% -
Total Cost 46,149 61,169 47,527 51,037 49,234 61,017 71,204 -6.96%
-
Net Worth 200,170 188,756 192,168 192,067 185,264 162,995 182,474 1.55%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 40,727 40,687 44,367 44,444 29,673 33,420 59,795 -6.19%
Div Payout % 88.09% 107.61% 102.25% 90.94% 58.96% 120.80% 92.78% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 200,170 188,756 192,168 192,067 185,264 162,995 182,474 1.55%
NOSH 370,685 370,109 369,554 369,360 370,528 370,443 372,397 -0.07%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 50.04% 38.20% 47.73% 48.92% 50.55% 31.20% 47.51% -
ROE 23.10% 20.03% 22.58% 25.45% 27.16% 16.97% 35.32% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 24.92 26.74 24.60 27.05 26.87 23.94 36.43 -6.12%
EPS 12.47 10.22 11.74 13.23 13.58 7.47 17.31 -5.31%
DPS 11.00 11.00 12.00 12.00 8.00 9.00 16.00 -6.05%
NAPS 0.54 0.51 0.52 0.52 0.50 0.44 0.49 1.63%
Adjusted Per Share Value based on latest NOSH - 369,360
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 19.95 21.37 19.63 21.57 21.50 19.15 29.29 -6.19%
EPS 9.98 8.16 9.37 10.55 10.87 5.97 13.92 -5.39%
DPS 8.79 8.79 9.58 9.60 6.41 7.22 12.91 -6.20%
NAPS 0.4322 0.4076 0.4149 0.4147 0.40 0.3519 0.394 1.55%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.40 1.47 1.18 1.18 1.37 1.29 1.08 -
P/RPS 5.62 5.50 4.80 4.36 5.10 5.39 2.96 11.27%
P/EPS 11.23 14.39 10.05 8.92 10.09 17.27 6.24 10.28%
EY 8.91 6.95 9.95 11.21 9.91 5.79 16.02 -9.31%
DY 7.86 7.48 10.17 10.17 5.84 6.98 14.81 -10.01%
P/NAPS 2.59 2.88 2.27 2.27 2.74 2.93 2.20 2.75%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 19/11/13 22/11/12 21/11/11 23/11/10 25/11/09 01/12/08 -
Price 1.41 1.51 1.13 1.17 1.31 1.52 0.94 -
P/RPS 5.66 5.65 4.59 4.33 4.88 6.35 2.58 13.98%
P/EPS 11.31 14.78 9.62 8.84 9.64 20.35 5.43 13.00%
EY 8.85 6.77 10.39 11.31 10.37 4.91 18.41 -11.48%
DY 7.80 7.28 10.62 10.26 6.11 5.92 17.02 -12.18%
P/NAPS 2.61 2.96 2.17 2.25 2.62 3.45 1.92 5.24%

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

Post a Comment