[UCHITEC] YoY TTM Result on 30-Sep-2016 [#3]

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	156,242	135,663	133,540	119,634	106,640	92,381	98,981	7.90%
YoY %	15.17%	1.59%	11.62%	12.18%	15.43%	-6.67%	-	-
Horiz. %	157.85%	137.06%	134.91%	120.87%	107.74%	93.33%	100.00%	-
PBT	79,459	71,124	65,465	60,240	43,855	40,862	47,514	8.94%
YoY %	11.72%	8.64%	8.67%	37.36%	7.32%	-14.00%	-	-
Horiz. %	167.23%	149.69%	137.78%	126.78%	92.30%	86.00%	100.00%	-
Tax	-2,588	-3,753	-1,616	-1,234	-1,171	5,370	-9,702	-19.75%
YoY %	31.04%	-132.24%	-30.96%	-5.38%	-121.81%	155.35%	-	-
Horiz. %	26.67%	38.68%	16.66%	12.72%	12.07%	-55.35%	100.00%	-
NP	76,871	67,371	63,849	59,006	42,684	46,232	37,812	12.54%
YoY %	14.10%	5.52%	8.21%	38.24%	-7.67%	22.27%	-	-
Horiz. %	203.30%	178.17%	168.86%	156.05%	112.88%	122.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,871	67,371	63,849	59,006	42,684	46,232	37,812	12.54%
YoY %	14.10%	5.52%	8.21%	38.24%	-7.67%	22.27%	-	-
Horiz. %	203.30%	178.17%	168.86%	156.05%	112.88%	122.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.26%	5.28%	2.47%	2.05%	2.67%	-13.14%	20.42%	-
YoY %	-38.26%	113.77%	20.49%	-23.22%	120.32%	-164.35%	-	-
Horiz. %	15.96%	25.86%	12.10%	10.04%	13.08%	-64.35%	100.00%	-
Total Cost	79,371	68,292	69,691	60,628	63,956	46,149	61,169	4.43%
YoY %	16.22%	-2.01%	14.95%	-5.20%	38.59%	-24.55%	-	-
Horiz. %	129.76%	111.64%	113.93%	99.12%	104.56%	75.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	175,003	161,055	271,052	240,787	226,795	200,170	188,756	-1.25%
YoY %	8.66%	-40.58%	12.57%	6.17%	13.30%	6.05%	-	-
Horiz. %	92.71%	85.32%	143.60%	127.57%	120.15%	106.05%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	64,978	66,381	107,543	43,198	37,427	40,727	40,687	8.11%
YoY %	-2.11%	-38.27%	148.95%	15.42%	-8.10%	0.10%	-	-
Horiz. %	159.70%	163.15%	264.32%	106.17%	91.99%	100.10%	100.00%	-
Div Payout %	84.53%	98.53%	168.43%	73.21%	87.69%	88.09%	107.61%	-
YoY %	-14.21%	-41.50%	130.06%	-16.51%	-0.45%	-18.14%	-	-
Horiz. %	78.55%	91.56%	156.52%	68.03%	81.49%	81.86%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	175,003	161,055	271,052	240,787	226,795	200,170	188,756	-1.25%
YoY %	8.66%	-40.58%	12.57%	6.17%	13.30%	6.05%	-	-
Horiz. %	92.71%	85.32%	143.60%	127.57%	120.15%	106.05%	100.00%	-
NOSH	450,912	450,550	445,103	443,695	377,993	370,685	370,109	3.34%
YoY %	0.08%	1.22%	0.32%	17.38%	1.97%	0.16%	-	-
Horiz. %	121.83%	121.73%	120.26%	119.88%	102.13%	100.16%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	49.20%	49.66%	47.81%	49.32%	40.03%	50.04%	38.20%	-
YoY %	-0.93%	3.87%	-3.06%	23.21%	-20.00%	30.99%	-	-
Horiz. %	128.80%	130.00%	125.16%	129.11%	104.79%	130.99%	100.00%	-
ROE	43.93%	41.83%	23.56%	24.51%	18.82%	23.10%	20.03%	-
YoY %	5.02%	77.55%	-3.88%	30.23%	-18.53%	15.33%	-	-
Horiz. %	219.32%	208.84%	117.62%	122.37%	93.96%	115.33%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	34.82	30.32	30.55	29.31	28.21	24.92	26.74	4.49%
YoY %	14.84%	-0.75%	4.23%	3.90%	13.20%	-6.81%	-	-
Horiz. %	130.22%	113.39%	114.25%	109.61%	105.50%	93.19%	100.00%	-
EPS	17.13	15.06	14.60	14.46	11.29	12.47	10.22	8.98%
YoY %	13.75%	3.15%	0.97%	28.08%	-9.46%	22.02%	-	-
Horiz. %	167.61%	147.36%	142.86%	141.49%	110.47%	122.02%	100.00%	-
DPS	14.50	14.84	24.60	10.58	10.00	11.00	11.00	4.70%
YoY %	-2.29%	-39.67%	132.51%	5.80%	-9.09%	0.00%	-	-
Horiz. %	131.82%	134.91%	223.64%	96.18%	90.91%	100.00%	100.00%	-
NAPS	0.39	0.36	0.62	0.59	0.60	0.54	0.51	-4.37%
YoY %	8.33%	-41.94%	5.08%	-1.67%	11.11%	5.88%	-	-
Horiz. %	76.47%	70.59%	121.57%	115.69%	117.65%	105.88%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 443,695
RPS	33.73	29.28	28.82	25.82	23.02	19.94	21.37	7.89%
YoY %	15.20%	1.60%	11.62%	12.16%	15.45%	-6.69%	-	-
Horiz. %	157.84%	137.01%	134.86%	120.82%	107.72%	93.31%	100.00%	-
EPS	16.59	14.54	13.78	12.74	9.21	9.98	8.16	12.54%
YoY %	14.10%	5.52%	8.16%	38.33%	-7.72%	22.30%	-	-
Horiz. %	203.31%	178.19%	168.87%	156.13%	112.87%	122.30%	100.00%	-
DPS	14.03	14.33	23.21	9.32	8.08	8.79	8.78	8.12%
YoY %	-2.09%	-38.26%	149.03%	15.35%	-8.08%	0.11%	-	-
Horiz. %	159.79%	163.21%	264.35%	106.15%	92.03%	100.11%	100.00%	-
NAPS	0.3778	0.3476	0.5851	0.5197	0.4895	0.4321	0.4074	-1.24%
YoY %	8.69%	-40.59%	12.58%	6.17%	13.28%	6.06%	-	-
Horiz. %	92.73%	85.32%	143.62%	127.57%	120.15%	106.06%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	2.81	3.09	2.59	1.67	1.59	1.40	1.47	-
P/RPS	8.07	10.19	8.48	5.70	5.64	5.62	5.50	6.59%
YoY %	-20.80%	20.17%	48.77%	1.06%	0.36%	2.18%	-	-
Horiz. %	146.73%	185.27%	154.18%	103.64%	102.55%	102.18%	100.00%	-
P/EPS	16.40	20.52	17.73	11.55	14.08	11.23	14.39	2.20%
YoY %	-20.08%	15.74%	53.51%	-17.97%	25.38%	-21.96%	-	-
Horiz. %	113.97%	142.60%	123.21%	80.26%	97.85%	78.04%	100.00%	-
EY	6.10	4.87	5.64	8.66	7.10	8.91	6.95	-2.14%
YoY %	25.26%	-13.65%	-34.87%	21.97%	-20.31%	28.20%	-	-
Horiz. %	87.77%	70.07%	81.15%	124.60%	102.16%	128.20%	100.00%	-
DY	5.16	4.80	9.50	6.34	6.29	7.86	7.48	-5.99%
YoY %	7.50%	-49.47%	49.84%	0.79%	-19.97%	5.08%	-	-
Horiz. %	68.98%	64.17%	127.01%	84.76%	84.09%	105.08%	100.00%	-
P/NAPS	7.21	8.58	4.18	2.83	2.65	2.59	2.88	16.51%
YoY %	-15.97%	105.26%	47.70%	6.79%	2.32%	-10.07%	-	-
Horiz. %	250.35%	297.92%	145.14%	98.26%	92.01%	89.93%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	22/11/19	23/11/18	23/11/17	25/11/16	20/11/15	24/11/14	19/11/13	-
Price	2.80	2.90	3.14	1.80	1.77	1.41	1.51	-
P/RPS	8.04	9.56	10.28	6.14	6.27	5.66	5.65	6.05%
YoY %	-15.90%	-7.00%	67.43%	-2.07%	10.78%	0.18%	-	-
Horiz. %	142.30%	169.20%	181.95%	108.67%	110.97%	100.18%	100.00%	-
P/EPS	16.34	19.26	21.50	12.45	15.67	11.31	14.78	1.68%
YoY %	-15.16%	-10.42%	72.69%	-20.55%	38.55%	-23.48%	-	-
Horiz. %	110.55%	130.31%	145.47%	84.24%	106.02%	76.52%	100.00%	-
EY	6.12	5.19	4.65	8.03	6.38	8.85	6.77	-1.66%
YoY %	17.92%	11.61%	-42.09%	25.86%	-27.91%	30.72%	-	-
Horiz. %	90.40%	76.66%	68.69%	118.61%	94.24%	130.72%	100.00%	-
DY	5.18	5.12	7.83	5.88	5.65	7.80	7.28	-5.51%
YoY %	1.17%	-34.61%	33.16%	4.07%	-27.56%	7.14%	-	-
Horiz. %	71.15%	70.33%	107.55%	80.77%	77.61%	107.14%	100.00%	-
P/NAPS	7.18	8.06	5.06	3.05	2.95	2.61	2.96	15.90%
YoY %	-10.92%	59.29%	65.90%	3.39%	13.03%	-11.82%	-	-
Horiz. %	242.57%	272.30%	170.95%	103.04%	99.66%	88.18%	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