[UCHITEC] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	89,010	104,220	154,737	156,581	134,592	121,505	116,633	-4.40%
YoY %	-14.59%	-32.65%	-1.18%	16.34%	10.77%	4.18%	-	-
Horiz. %	76.32%	89.36%	132.67%	134.25%	115.40%	104.18%	100.00%	-
PBT	34,644	44,668	76,578	87,314	75,792	68,509	60,364	-8.83%
YoY %	-22.44%	-41.67%	-12.30%	15.20%	10.63%	13.49%	-	-
Horiz. %	57.39%	74.00%	126.86%	144.65%	125.56%	113.49%	100.00%	-
Tax	-509	-1,721	-892	-1,633	-743	-2,036	-1,324	-14.72%
YoY %	70.42%	-92.94%	45.38%	-119.78%	63.51%	-53.78%	-	-
Horiz. %	38.44%	129.98%	67.37%	123.34%	56.12%	153.78%	100.00%	-
NP	34,135	42,947	75,686	85,681	75,049	66,473	59,040	-8.72%
YoY %	-20.52%	-43.26%	-11.67%	14.17%	12.90%	12.59%	-	-
Horiz. %	57.82%	72.74%	128.19%	145.12%	127.12%	112.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,135	42,947	75,686	85,681	75,049	66,473	59,040	-8.72%
YoY %	-20.52%	-43.26%	-11.67%	14.17%	12.90%	12.59%	-	-
Horiz. %	57.82%	72.74%	128.19%	145.12%	127.12%	112.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.47%	3.85%	1.16%	1.87%	0.98%	2.97%	2.19%	-
YoY %	-61.82%	231.90%	-37.97%	90.82%	-67.00%	35.62%	-	-
Horiz. %	67.12%	175.80%	52.97%	85.39%	44.75%	135.62%	100.00%	-
Total Cost	54,875	61,273	79,051	70,900	59,543	55,032	57,593	-0.80%
YoY %	-10.44%	-22.49%	11.50%	19.07%	8.20%	-4.45%	-	-
Horiz. %	95.28%	106.39%	137.26%	123.11%	103.39%	95.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	174,566	173,649	198,450	213,008	197,304	194,260	190,752	-1.46%
YoY %	0.53%	-12.50%	-6.83%	7.96%	1.57%	1.84%	-	-
Horiz. %	91.51%	91.03%	104.04%	111.67%	103.43%	101.84%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	22,260	44,650	74,917	100,704	84,596	73,086	23,366	-0.80%
YoY %	-50.15%	-40.40%	-25.61%	19.04%	15.75%	212.79%	-	-
Horiz. %	95.27%	191.09%	320.62%	430.99%	362.05%	312.79%	100.00%	-
Div Payout %	65.21%	103.97%	98.99%	117.53%	112.72%	109.95%	39.58%	-
YoY %	-37.28%	5.03%	-15.77%	4.27%	2.52%	177.79%	-	-
Horiz. %	164.75%	262.68%	250.10%	296.94%	284.79%	277.79%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	174,566	173,649	198,450	213,008	197,304	194,260	190,752	-1.46%
YoY %	0.53%	-12.50%	-6.83%	7.96%	1.57%	1.84%	-	-
Horiz. %	91.51%	91.03%	104.04%	111.67%	103.43%	101.84%	100.00%	-
NOSH	371,417	369,466	374,435	373,699	372,273	366,529	72,529	31.27%
YoY %	0.53%	-1.33%	0.20%	0.38%	1.57%	405.36%	-	-
Horiz. %	512.09%	509.40%	516.26%	515.24%	513.27%	505.36%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	38.35%	41.21%	48.91%	54.72%	55.76%	54.71%	50.62%	-
YoY %	-6.94%	-15.74%	-10.62%	-1.87%	1.92%	8.08%	-	-
Horiz. %	75.76%	81.41%	96.62%	108.10%	110.15%	108.08%	100.00%	-
ROE	19.55%	24.73%	38.14%	40.22%	38.04%	34.22%	30.95%	-
YoY %	-20.95%	-35.16%	-5.17%	5.73%	11.16%	10.57%	-	-
Horiz. %	63.17%	79.90%	123.23%	129.95%	122.91%	110.57%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	23.96	28.21	41.33	41.90	36.15	33.15	160.81	-27.17%
YoY %	-15.07%	-31.74%	-1.36%	15.91%	9.05%	-79.39%	-	-
Horiz. %	14.90%	17.54%	25.70%	26.06%	22.48%	20.61%	100.00%	-
EPS	9.19	11.62	20.21	22.93	20.16	18.14	81.40	-30.46%
YoY %	-20.91%	-42.50%	-11.86%	13.74%	11.14%	-77.71%	-	-
Horiz. %	11.29%	14.28%	24.83%	28.17%	24.77%	22.29%	100.00%	-
DPS	6.00	12.00	20.00	27.00	23.00	20.00	32.22	-24.42%
YoY %	-50.00%	-40.00%	-25.93%	17.39%	15.00%	-37.93%	-	-
Horiz. %	18.62%	37.24%	62.07%	83.80%	71.38%	62.07%	100.00%	-
NAPS	0.47	0.47	0.53	0.57	0.53	0.53	2.63	-24.93%
YoY %	0.00%	-11.32%	-7.02%	7.55%	0.00%	-79.85%	-	-
Horiz. %	17.87%	17.87%	20.15%	21.67%	20.15%	20.15%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 373,699
RPS	19.21	22.50	33.40	33.80	29.05	26.23	25.18	-4.40%
YoY %	-14.62%	-32.63%	-1.18%	16.35%	10.75%	4.17%	-	-
Horiz. %	76.29%	89.36%	132.64%	134.23%	115.37%	104.17%	100.00%	-
EPS	7.37	9.27	16.34	18.49	16.20	14.35	12.74	-8.71%
YoY %	-20.50%	-43.27%	-11.63%	14.14%	12.89%	12.64%	-	-
Horiz. %	57.85%	72.76%	128.26%	145.13%	127.16%	112.64%	100.00%	-
DPS	4.81	9.64	16.17	21.74	18.26	15.78	5.04	-0.77%
YoY %	-50.10%	-40.38%	-25.62%	19.06%	15.72%	213.10%	-	-
Horiz. %	95.44%	191.27%	320.83%	431.35%	362.30%	313.10%	100.00%	-
NAPS	0.3768	0.3748	0.4284	0.4598	0.4259	0.4193	0.4117	-1.46%
YoY %	0.53%	-12.51%	-6.83%	7.96%	1.57%	1.85%	-	-
Horiz. %	91.52%	91.04%	104.06%	111.68%	103.45%	101.85%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.38	1.07	1.85	3.16	3.20	2.65	2.04	-
P/RPS	5.76	3.79	4.48	7.54	8.85	7.99	1.27	28.64%
YoY %	51.98%	-15.40%	-40.58%	-14.80%	10.76%	529.13%	-	-
Horiz. %	453.54%	298.43%	352.76%	593.70%	696.85%	629.13%	100.00%	-
P/EPS	15.02	9.21	9.15	13.78	15.87	14.61	2.51	34.72%
YoY %	63.08%	0.66%	-33.60%	-13.17%	8.62%	482.07%	-	-
Horiz. %	598.41%	366.93%	364.54%	549.00%	632.27%	582.07%	100.00%	-
EY	6.66	10.86	10.93	7.26	6.30	6.84	39.90	-25.78%
YoY %	-38.67%	-0.64%	50.55%	15.24%	-7.89%	-82.86%	-	-
Horiz. %	16.69%	27.22%	27.39%	18.20%	15.79%	17.14%	100.00%	-
DY	4.35	11.21	10.81	8.54	7.19	7.55	15.79	-19.32%
YoY %	-61.20%	3.70%	26.58%	18.78%	-4.77%	-52.18%	-	-
Horiz. %	27.55%	70.99%	68.46%	54.08%	45.54%	47.82%	100.00%	-
P/NAPS	2.94	2.28	3.49	5.54	6.04	5.00	0.78	24.73%
YoY %	28.95%	-34.67%	-37.00%	-8.28%	20.80%	541.03%	-	-
Horiz. %	376.92%	292.31%	447.44%	710.26%	774.36%	641.03%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	15/05/09	27/05/08	28/05/07	26/05/06	27/05/05	25/05/04	-
Price	1.23	1.30	2.28	3.24	3.22	2.85	1.85	-
P/RPS	5.13	4.61	5.52	7.73	8.91	8.60	1.15	28.28%
YoY %	11.28%	-16.49%	-28.59%	-13.24%	3.60%	647.83%	-	-
Horiz. %	446.09%	400.87%	480.00%	672.17%	774.78%	747.83%	100.00%	-
P/EPS	13.38	11.18	11.28	14.13	15.97	15.71	2.27	34.38%
YoY %	19.68%	-0.89%	-20.17%	-11.52%	1.65%	592.07%	-	-
Horiz. %	589.43%	492.51%	496.92%	622.47%	703.52%	692.07%	100.00%	-
EY	7.47	8.94	8.87	7.08	6.26	6.36	44.00	-25.57%
YoY %	-16.44%	0.79%	25.28%	13.10%	-1.57%	-85.55%	-	-
Horiz. %	16.98%	20.32%	20.16%	16.09%	14.23%	14.45%	100.00%	-
DY	4.88	9.23	8.77	8.33	7.14	7.02	17.41	-19.09%
YoY %	-47.13%	5.25%	5.28%	16.67%	1.71%	-59.68%	-	-
Horiz. %	28.03%	53.02%	50.37%	47.85%	41.01%	40.32%	100.00%	-
P/NAPS	2.62	2.77	4.30	5.68	6.08	5.38	0.70	24.59%
YoY %	-5.42%	-35.58%	-24.30%	-6.58%	13.01%	668.57%	-	-
Horiz. %	374.29%	395.71%	614.29%	811.43%	868.57%	768.57%	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