[UCHITEC] YoY TTM Result on 30-Sep-2017 [#3]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	141,135	156,242	135,663	133,540	119,634	106,640	92,381	7.31%
YoY %	-9.67%	15.17%	1.59%	11.62%	12.18%	15.43%	-	-
Horiz. %	152.77%	169.13%	146.85%	144.55%	129.50%	115.43%	100.00%	-
PBT	72,791	79,459	71,124	65,465	60,240	43,855	40,862	10.09%
YoY %	-8.39%	11.72%	8.64%	8.67%	37.36%	7.32%	-	-
Horiz. %	178.14%	194.46%	174.06%	160.21%	147.42%	107.32%	100.00%	-
Tax	-1,585	-2,588	-3,753	-1,616	-1,234	-1,171	5,370	-
YoY %	38.76%	31.04%	-132.24%	-30.96%	-5.38%	-121.81%	-	-
Horiz. %	-29.52%	-48.19%	-69.89%	-30.09%	-22.98%	-21.81%	100.00%	-
NP	71,206	76,871	67,371	63,849	59,006	42,684	46,232	7.45%
YoY %	-7.37%	14.10%	5.52%	8.21%	38.24%	-7.67%	-	-
Horiz. %	154.02%	166.27%	145.72%	138.11%	127.63%	92.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,206	76,871	67,371	63,849	59,006	42,684	46,232	7.45%
YoY %	-7.37%	14.10%	5.52%	8.21%	38.24%	-7.67%	-	-
Horiz. %	154.02%	166.27%	145.72%	138.11%	127.63%	92.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.18%	3.26%	5.28%	2.47%	2.05%	2.67%	-13.14%	-
YoY %	-33.13%	-38.26%	113.77%	20.49%	-23.22%	120.32%	-	-
Horiz. %	-16.59%	-24.81%	-40.18%	-18.80%	-15.60%	-20.32%	100.00%	-
Total Cost	69,929	79,371	68,292	69,691	60,628	63,956	46,149	7.16%
YoY %	-11.90%	16.22%	-2.01%	14.95%	-5.20%	38.59%	-	-
Horiz. %	151.53%	171.99%	147.98%	151.01%	131.37%	138.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	175,166	175,003	161,055	271,052	240,787	226,795	200,170	-2.19%
YoY %	0.09%	8.66%	-40.58%	12.57%	6.17%	13.30%	-	-
Horiz. %	87.51%	87.43%	80.46%	135.41%	120.29%	113.30%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	71,825	64,978	66,381	107,543	43,198	37,427	40,727	9.90%
YoY %	10.54%	-2.11%	-38.27%	148.95%	15.42%	-8.10%	-	-
Horiz. %	176.36%	159.55%	162.99%	264.06%	106.07%	91.90%	100.00%	-
Div Payout %	100.87%	84.53%	98.53%	168.43%	73.21%	87.69%	88.09%	-
YoY %	19.33%	-14.21%	-41.50%	130.06%	-16.51%	-0.45%	-	-
Horiz. %	114.51%	95.96%	111.85%	191.20%	83.11%	99.55%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	175,166	175,003	161,055	271,052	240,787	226,795	200,170	-2.19%
YoY %	0.09%	8.66%	-40.58%	12.57%	6.17%	13.30%	-	-
Horiz. %	87.51%	87.43%	80.46%	135.41%	120.29%	113.30%	100.00%	-
NOSH	451,282	450,912	450,550	445,103	443,695	377,993	370,685	3.33%
YoY %	0.08%	0.08%	1.22%	0.32%	17.38%	1.97%	-	-
Horiz. %	121.74%	121.64%	121.55%	120.08%	119.70%	101.97%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	50.45%	49.20%	49.66%	47.81%	49.32%	40.03%	50.04%	-
YoY %	2.54%	-0.93%	3.87%	-3.06%	23.21%	-20.00%	-	-
Horiz. %	100.82%	98.32%	99.24%	95.54%	98.56%	80.00%	100.00%	-
ROE	40.65%	43.93%	41.83%	23.56%	24.51%	18.82%	23.10%	-
YoY %	-7.47%	5.02%	77.55%	-3.88%	30.23%	-18.53%	-	-
Horiz. %	175.97%	190.17%	181.08%	101.99%	106.10%	81.47%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	31.42	34.82	30.32	30.55	29.31	28.21	24.92	3.93%
YoY %	-9.76%	14.84%	-0.75%	4.23%	3.90%	13.20%	-	-
Horiz. %	126.08%	139.73%	121.67%	122.59%	117.62%	113.20%	100.00%	-
EPS	15.85	17.13	15.06	14.60	14.46	11.29	12.47	4.07%
YoY %	-7.47%	13.75%	3.15%	0.97%	28.08%	-9.46%	-	-
Horiz. %	127.11%	137.37%	120.77%	117.08%	115.96%	90.54%	100.00%	-
DPS	16.00	14.50	14.84	24.60	10.58	10.00	11.00	6.43%
YoY %	10.34%	-2.29%	-39.67%	132.51%	5.80%	-9.09%	-	-
Horiz. %	145.45%	131.82%	134.91%	223.64%	96.18%	90.91%	100.00%	-
NAPS	0.39	0.39	0.36	0.62	0.59	0.60	0.54	-5.27%
YoY %	0.00%	8.33%	-41.94%	5.08%	-1.67%	11.11%	-	-
Horiz. %	72.22%	72.22%	66.67%	114.81%	109.26%	111.11%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 445,103
RPS	30.47	33.74	29.29	28.83	25.83	23.03	19.95	7.30%
YoY %	-9.69%	15.19%	1.60%	11.61%	12.16%	15.44%	-	-
Horiz. %	152.73%	169.12%	146.82%	144.51%	129.47%	115.44%	100.00%	-
EPS	15.38	16.60	14.55	13.79	12.74	9.22	9.98	7.46%
YoY %	-7.35%	14.09%	5.51%	8.24%	38.18%	-7.62%	-	-
Horiz. %	154.11%	166.33%	145.79%	138.18%	127.66%	92.38%	100.00%	-
DPS	15.51	14.03	14.33	23.22	9.33	8.08	8.79	9.91%
YoY %	10.55%	-2.09%	-38.29%	148.87%	15.47%	-8.08%	-	-
Horiz. %	176.45%	159.61%	163.03%	264.16%	106.14%	91.92%	100.00%	-
NAPS	0.3782	0.3779	0.3478	0.5853	0.5199	0.4897	0.4322	-2.19%
YoY %	0.08%	8.65%	-40.58%	12.58%	6.17%	13.30%	-	-
Horiz. %	87.51%	87.44%	80.47%	135.42%	120.29%	113.30%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	2.65	2.81	3.09	2.59	1.67	1.59	1.40	-
P/RPS	8.43	8.07	10.19	8.48	5.70	5.64	5.62	6.98%
YoY %	4.46%	-20.80%	20.17%	48.77%	1.06%	0.36%	-	-
Horiz. %	150.00%	143.59%	181.32%	150.89%	101.42%	100.36%	100.00%	-
P/EPS	16.72	16.40	20.52	17.73	11.55	14.08	11.23	6.85%
YoY %	1.95%	-20.08%	15.74%	53.51%	-17.97%	25.38%	-	-
Horiz. %	148.89%	146.04%	182.72%	157.88%	102.85%	125.38%	100.00%	-
EY	5.98	6.10	4.87	5.64	8.66	7.10	8.91	-6.42%
YoY %	-1.97%	25.26%	-13.65%	-34.87%	21.97%	-20.31%	-	-
Horiz. %	67.12%	68.46%	54.66%	63.30%	97.19%	79.69%	100.00%	-
DY	6.04	5.16	4.80	9.50	6.34	6.29	7.86	-4.29%
YoY %	17.05%	7.50%	-49.47%	49.84%	0.79%	-19.97%	-	-
Horiz. %	76.84%	65.65%	61.07%	120.87%	80.66%	80.03%	100.00%	-
P/NAPS	6.79	7.21	8.58	4.18	2.83	2.65	2.59	17.40%
YoY %	-5.83%	-15.97%	105.26%	47.70%	6.79%	2.32%	-	-
Horiz. %	262.16%	278.38%	331.27%	161.39%	109.27%	102.32%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	25/11/20	22/11/19	23/11/18	23/11/17	25/11/16	20/11/15	24/11/14	-
Price	2.59	2.80	2.90	3.14	1.80	1.77	1.41	-
P/RPS	8.24	8.04	9.56	10.28	6.14	6.27	5.66	6.45%
YoY %	2.49%	-15.90%	-7.00%	67.43%	-2.07%	10.78%	-	-
Horiz. %	145.58%	142.05%	168.90%	181.63%	108.48%	110.78%	100.00%	-
P/EPS	16.34	16.34	19.26	21.50	12.45	15.67	11.31	6.31%
YoY %	0.00%	-15.16%	-10.42%	72.69%	-20.55%	38.55%	-	-
Horiz. %	144.47%	144.47%	170.29%	190.10%	110.08%	138.55%	100.00%	-
EY	6.12	6.12	5.19	4.65	8.03	6.38	8.85	-5.95%
YoY %	0.00%	17.92%	11.61%	-42.09%	25.86%	-27.91%	-	-
Horiz. %	69.15%	69.15%	58.64%	52.54%	90.73%	72.09%	100.00%	-
DY	6.18	5.18	5.12	7.83	5.88	5.65	7.80	-3.80%
YoY %	19.31%	1.17%	-34.61%	33.16%	4.07%	-27.56%	-	-
Horiz. %	79.23%	66.41%	65.64%	100.38%	75.38%	72.44%	100.00%	-
P/NAPS	6.64	7.18	8.06	5.06	3.05	2.95	2.61	16.82%
YoY %	-7.52%	-10.92%	59.29%	65.90%	3.39%	13.03%	-	-
Horiz. %	254.41%	275.10%	308.81%	193.87%	116.86%	113.03%	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