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

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
TTM Result
Revenue	92,381	98,981	90,919	99,911	99,561	88,682	135,651	-6.19%
YoY %	-6.67%	8.87%	-9.00%	0.35%	12.27%	-34.62%	-	-
Horiz. %	68.10%	72.97%	67.02%	73.65%	73.39%	65.38%	100.00%	-
PBT	40,862	47,514	44,170	49,241	51,013	28,555	66,571	-7.80%
YoY %	-14.00%	7.57%	-10.30%	-3.47%	78.65%	-57.11%	-	-
Horiz. %	61.38%	71.37%	66.35%	73.97%	76.63%	42.89%	100.00%	-
Tax	5,370	-9,702	-778	-367	-686	-890	-2,124	-
YoY %	155.35%	-1,147.04%	-111.99%	46.50%	22.92%	58.10%	-	-
Horiz. %	-252.82%	456.78%	36.63%	17.28%	32.30%	41.90%	100.00%	-
NP	46,232	37,812	43,392	48,874	50,327	27,665	64,447	-5.38%
YoY %	22.27%	-12.86%	-11.22%	-2.89%	81.92%	-57.07%	-	-
Horiz. %	71.74%	58.67%	67.33%	75.84%	78.09%	42.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,232	37,812	43,392	48,874	50,327	27,665	64,447	-5.38%
YoY %	22.27%	-12.86%	-11.22%	-2.89%	81.92%	-57.07%	-	-
Horiz. %	71.74%	58.67%	67.33%	75.84%	78.09%	42.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-13.14%	20.42%	1.76%	0.75%	1.34%	3.12%	3.19%	-
YoY %	-164.35%	1,060.23%	134.67%	-44.03%	-57.05%	-2.19%	-	-
Horiz. %	-411.91%	640.13%	55.17%	23.51%	42.01%	97.81%	100.00%	-
Total Cost	46,149	61,169	47,527	51,037	49,234	61,017	71,204	-6.96%
YoY %	-24.55%	28.70%	-6.88%	3.66%	-19.31%	-14.31%	-	-
Horiz. %	64.81%	85.91%	66.75%	71.68%	69.14%	85.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,170	188,756	192,168	192,067	185,264	162,995	182,474	1.55%
YoY %	6.05%	-1.78%	0.05%	3.67%	13.66%	-10.67%	-	-
Horiz. %	109.70%	103.44%	105.31%	105.26%	101.53%	89.33%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	40,727	40,687	44,367	44,444	29,673	33,420	59,795	-6.19%
YoY %	0.10%	-8.29%	-0.17%	49.78%	-11.21%	-44.11%	-	-
Horiz. %	68.11%	68.04%	74.20%	74.33%	49.62%	55.89%	100.00%	-
Div Payout %	88.09%	107.61%	102.25%	90.94%	58.96%	120.80%	92.78%	-
YoY %	-18.14%	5.24%	12.44%	54.24%	-51.19%	30.20%	-	-
Horiz. %	94.95%	115.98%	110.21%	98.02%	63.55%	130.20%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	200,170	188,756	192,168	192,067	185,264	162,995	182,474	1.55%
YoY %	6.05%	-1.78%	0.05%	3.67%	13.66%	-10.67%	-	-
Horiz. %	109.70%	103.44%	105.31%	105.26%	101.53%	89.33%	100.00%	-
NOSH	370,685	370,109	369,554	369,360	370,528	370,443	372,397	-0.07%
YoY %	0.16%	0.15%	0.05%	-0.32%	0.02%	-0.52%	-	-
Horiz. %	99.54%	99.39%	99.24%	99.18%	99.50%	99.48%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	50.04%	38.20%	47.73%	48.92%	50.55%	31.20%	47.51%	-
YoY %	30.99%	-19.97%	-2.43%	-3.22%	62.02%	-34.33%	-	-
Horiz. %	105.33%	80.40%	100.46%	102.97%	106.40%	65.67%	100.00%	-
ROE	23.10%	20.03%	22.58%	25.45%	27.16%	16.97%	35.32%	-
YoY %	15.33%	-11.29%	-11.28%	-6.30%	60.05%	-51.95%	-	-
Horiz. %	65.40%	56.71%	63.93%	72.06%	76.90%	48.05%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	24.92	26.74	24.60	27.05	26.87	23.94	36.43	-6.12%
YoY %	-6.81%	8.70%	-9.06%	0.67%	12.24%	-34.28%	-	-
Horiz. %	68.41%	73.40%	67.53%	74.25%	73.76%	65.72%	100.00%	-
EPS	12.47	10.22	11.74	13.23	13.58	7.47	17.31	-5.31%
YoY %	22.02%	-12.95%	-11.26%	-2.58%	81.79%	-56.85%	-	-
Horiz. %	72.04%	59.04%	67.82%	76.43%	78.45%	43.15%	100.00%	-
DPS	11.00	11.00	12.00	12.00	8.00	9.00	16.00	-6.05%
YoY %	0.00%	-8.33%	0.00%	50.00%	-11.11%	-43.75%	-	-
Horiz. %	68.75%	68.75%	75.00%	75.00%	50.00%	56.25%	100.00%	-
NAPS	0.54	0.51	0.52	0.52	0.50	0.44	0.49	1.63%
YoY %	5.88%	-1.92%	0.00%	4.00%	13.64%	-10.20%	-	-
Horiz. %	110.20%	104.08%	106.12%	106.12%	102.04%	89.80%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 369,360
RPS	19.94	21.37	19.63	21.57	21.49	19.14	29.28	-6.19%
YoY %	-6.69%	8.86%	-8.99%	0.37%	12.28%	-34.63%	-	-
Horiz. %	68.10%	72.98%	67.04%	73.67%	73.39%	65.37%	100.00%	-
EPS	9.98	8.16	9.37	10.55	10.86	5.97	13.91	-5.38%
YoY %	22.30%	-12.91%	-11.18%	-2.85%	81.91%	-57.08%	-	-
Horiz. %	71.75%	58.66%	67.36%	75.84%	78.07%	42.92%	100.00%	-
DPS	8.79	8.78	9.58	9.59	6.41	7.21	12.91	-6.20%
YoY %	0.11%	-8.35%	-0.10%	49.61%	-11.10%	-44.15%	-	-
Horiz. %	68.09%	68.01%	74.21%	74.28%	49.65%	55.85%	100.00%	-
NAPS	0.4321	0.4074	0.4148	0.4146	0.3999	0.3518	0.3939	1.55%
YoY %	6.06%	-1.78%	0.05%	3.68%	13.67%	-10.69%	-	-
Horiz. %	109.70%	103.43%	105.31%	105.26%	101.52%	89.31%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	2.18%	14.58%	10.09%	-14.51%	-5.38%	82.09%	-	-
Horiz. %	189.86%	185.81%	162.16%	147.30%	172.30%	182.09%	100.00%	-
P/EPS	11.23	14.39	10.05	8.92	10.09	17.27	6.24	10.28%
YoY %	-21.96%	43.18%	12.67%	-11.60%	-41.57%	176.76%	-	-
Horiz. %	179.97%	230.61%	161.06%	142.95%	161.70%	276.76%	100.00%	-
EY	8.91	6.95	9.95	11.21	9.91	5.79	16.02	-9.31%
YoY %	28.20%	-30.15%	-11.24%	13.12%	71.16%	-63.86%	-	-
Horiz. %	55.62%	43.38%	62.11%	69.98%	61.86%	36.14%	100.00%	-
DY	7.86	7.48	10.17	10.17	5.84	6.98	14.81	-10.01%
YoY %	5.08%	-26.45%	0.00%	74.14%	-16.33%	-52.87%	-	-
Horiz. %	53.07%	50.51%	68.67%	68.67%	39.43%	47.13%	100.00%	-
P/NAPS	2.59	2.88	2.27	2.27	2.74	2.93	2.20	2.75%
YoY %	-10.07%	26.87%	0.00%	-17.15%	-6.48%	33.18%	-	-
Horiz. %	117.73%	130.91%	103.18%	103.18%	124.55%	133.18%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	0.18%	23.09%	6.00%	-11.27%	-23.15%	146.12%	-	-
Horiz. %	219.38%	218.99%	177.91%	167.83%	189.15%	246.12%	100.00%	-
P/EPS	11.31	14.78	9.62	8.84	9.64	20.35	5.43	13.00%
YoY %	-23.48%	53.64%	8.82%	-8.30%	-52.63%	274.77%	-	-
Horiz. %	208.29%	272.19%	177.16%	162.80%	177.53%	374.77%	100.00%	-
EY	8.85	6.77	10.39	11.31	10.37	4.91	18.41	-11.48%
YoY %	30.72%	-34.84%	-8.13%	9.06%	111.20%	-73.33%	-	-
Horiz. %	48.07%	36.77%	56.44%	61.43%	56.33%	26.67%	100.00%	-
DY	7.80	7.28	10.62	10.26	6.11	5.92	17.02	-12.18%
YoY %	7.14%	-31.45%	3.51%	67.92%	3.21%	-65.22%	-	-
Horiz. %	45.83%	42.77%	62.40%	60.28%	35.90%	34.78%	100.00%	-
P/NAPS	2.61	2.96	2.17	2.25	2.62	3.45	1.92	5.24%
YoY %	-11.82%	36.41%	-3.56%	-14.12%	-24.06%	79.69%	-	-
Horiz. %	135.94%	154.17%	113.02%	117.19%	136.46%	179.69%	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