[UCHITEC] YoY TTM Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	94,535	100,369	101,840	89,010	104,220	154,737	156,581	-8.05%
YoY %	-5.81%	-1.44%	14.41%	-14.59%	-32.65%	-1.18%	-	-
Horiz. %	60.37%	64.10%	65.04%	56.85%	66.56%	98.82%	100.00%	-
PBT	46,862	48,694	55,070	34,644	44,668	76,578	87,314	-9.84%
YoY %	-3.76%	-11.58%	58.96%	-22.44%	-41.67%	-12.30%	-	-
Horiz. %	53.67%	55.77%	63.07%	39.68%	51.16%	87.70%	100.00%	-
Tax	-4,509	-776	-486	-509	-1,721	-892	-1,633	18.42%
YoY %	-481.06%	-59.67%	4.52%	70.42%	-92.94%	45.38%	-	-
Horiz. %	276.12%	47.52%	29.76%	31.17%	105.39%	54.62%	100.00%	-
NP	42,353	47,918	54,584	34,135	42,947	75,686	85,681	-11.07%
YoY %	-11.61%	-12.21%	59.91%	-20.52%	-43.26%	-11.67%	-	-
Horiz. %	49.43%	55.93%	63.71%	39.84%	50.12%	88.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,353	47,918	54,584	34,135	42,947	75,686	85,681	-11.07%
YoY %	-11.61%	-12.21%	59.91%	-20.52%	-43.26%	-11.67%	-	-
Horiz. %	49.43%	55.93%	63.71%	39.84%	50.12%	88.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.62%	1.59%	0.88%	1.47%	3.85%	1.16%	1.87%	-
YoY %	505.03%	80.68%	-40.14%	-61.82%	231.90%	-37.97%	-	-
Horiz. %	514.44%	85.03%	47.06%	78.61%	205.88%	62.03%	100.00%	-
Total Cost	52,182	52,451	47,256	54,875	61,273	79,051	70,900	-4.97%
YoY %	-0.51%	10.99%	-13.88%	-10.44%	-22.49%	11.50%	-	-
Horiz. %	73.60%	73.98%	66.65%	77.40%	86.42%	111.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	195,729	199,489	188,259	174,566	173,649	198,450	213,008	-1.39%
YoY %	-1.88%	5.97%	7.84%	0.53%	-12.50%	-6.83%	-	-
Horiz. %	91.89%	93.65%	88.38%	81.95%	81.52%	93.17%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	44,361	44,357	44,502	22,260	44,650	74,917	100,704	-12.76%
YoY %	0.01%	-0.33%	99.92%	-50.15%	-40.40%	-25.61%	-	-
Horiz. %	44.05%	44.05%	44.19%	22.10%	44.34%	74.39%	100.00%	-
Div Payout %	104.74%	92.57%	81.53%	65.21%	103.97%	98.99%	117.53%	-
YoY %	13.15%	13.54%	25.03%	-37.28%	5.03%	-15.77%	-	-
Horiz. %	89.12%	78.76%	69.37%	55.48%	88.46%	84.23%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	195,729	199,489	188,259	174,566	173,649	198,450	213,008	-1.39%
YoY %	-1.88%	5.97%	7.84%	0.53%	-12.50%	-6.83%	-	-
Horiz. %	91.89%	93.65%	88.38%	81.95%	81.52%	93.17%	100.00%	-
NOSH	369,301	369,425	369,135	371,417	369,466	374,435	373,699	-0.19%
YoY %	-0.03%	0.08%	-0.61%	0.53%	-1.33%	0.20%	-	-
Horiz. %	98.82%	98.86%	98.78%	99.39%	98.87%	100.20%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	44.80%	47.74%	53.60%	38.35%	41.21%	48.91%	54.72%	-
YoY %	-6.16%	-10.93%	39.77%	-6.94%	-15.74%	-10.62%	-	-
Horiz. %	81.87%	87.24%	97.95%	70.08%	75.31%	89.38%	100.00%	-
ROE	21.64%	24.02%	28.99%	19.55%	24.73%	38.14%	40.22%	-
YoY %	-9.91%	-17.14%	48.29%	-20.95%	-35.16%	-5.17%	-	-
Horiz. %	53.80%	59.72%	72.08%	48.61%	61.49%	94.83%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	25.60	27.17	27.59	23.96	28.21	41.33	41.90	-7.87%
YoY %	-5.78%	-1.52%	15.15%	-15.07%	-31.74%	-1.36%	-	-
Horiz. %	61.10%	64.84%	65.85%	57.18%	67.33%	98.64%	100.00%	-
EPS	11.47	12.97	14.79	9.19	11.62	20.21	22.93	-10.89%
YoY %	-11.57%	-12.31%	60.94%	-20.91%	-42.50%	-11.86%	-	-
Horiz. %	50.02%	56.56%	64.50%	40.08%	50.68%	88.14%	100.00%	-
DPS	12.00	12.00	12.00	6.00	12.00	20.00	27.00	-12.63%
YoY %	0.00%	0.00%	100.00%	-50.00%	-40.00%	-25.93%	-	-
Horiz. %	44.44%	44.44%	44.44%	22.22%	44.44%	74.07%	100.00%	-
NAPS	0.53	0.54	0.51	0.47	0.47	0.53	0.57	-1.20%
YoY %	-1.85%	5.88%	8.51%	0.00%	-11.32%	-7.02%	-	-
Horiz. %	92.98%	94.74%	89.47%	82.46%	82.46%	92.98%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 371,417
RPS	20.41	21.67	21.99	19.22	22.50	33.41	33.81	-8.06%
YoY %	-5.81%	-1.46%	14.41%	-14.58%	-32.65%	-1.18%	-	-
Horiz. %	60.37%	64.09%	65.04%	56.85%	66.55%	98.82%	100.00%	-
EPS	9.15	10.35	11.79	7.37	9.27	16.34	18.50	-11.06%
YoY %	-11.59%	-12.21%	59.97%	-20.50%	-43.27%	-11.68%	-	-
Horiz. %	49.46%	55.95%	63.73%	39.84%	50.11%	88.32%	100.00%	-
DPS	9.58	9.58	9.61	4.81	9.64	16.18	21.74	-12.75%
YoY %	0.00%	-0.31%	99.79%	-50.10%	-40.42%	-25.57%	-	-
Horiz. %	44.07%	44.07%	44.20%	22.13%	44.34%	74.43%	100.00%	-
NAPS	0.4226	0.4307	0.4065	0.3769	0.375	0.4285	0.4599	-1.39%
YoY %	-1.88%	5.95%	7.85%	0.51%	-12.49%	-6.83%	-	-
Horiz. %	91.89%	93.65%	88.39%	81.95%	81.54%	93.17%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	1.20	1.21	1.47	1.38	1.07	1.85	3.16	-
P/RPS	4.69	4.45	5.33	5.76	3.79	4.48	7.54	-7.60%
YoY %	5.39%	-16.51%	-7.47%	51.98%	-15.40%	-40.58%	-	-
Horiz. %	62.20%	59.02%	70.69%	76.39%	50.27%	59.42%	100.00%	-
P/EPS	10.46	9.33	9.94	15.02	9.21	9.15	13.78	-4.48%
YoY %	12.11%	-6.14%	-33.82%	63.08%	0.66%	-33.60%	-	-
Horiz. %	75.91%	67.71%	72.13%	109.00%	66.84%	66.40%	100.00%	-
EY	9.56	10.72	10.06	6.66	10.86	10.93	7.26	4.68%
YoY %	-10.82%	6.56%	51.05%	-38.67%	-0.64%	50.55%	-	-
Horiz. %	131.68%	147.66%	138.57%	91.74%	149.59%	150.55%	100.00%	-
DY	10.00	9.92	8.16	4.35	11.21	10.81	8.54	2.66%
YoY %	0.81%	21.57%	87.59%	-61.20%	3.70%	26.58%	-	-
Horiz. %	117.10%	116.16%	95.55%	50.94%	131.26%	126.58%	100.00%	-
P/NAPS	2.26	2.24	2.88	2.94	2.28	3.49	5.54	-13.86%
YoY %	0.89%	-22.22%	-2.04%	28.95%	-34.67%	-37.00%	-	-
Horiz. %	40.79%	40.43%	51.99%	53.07%	41.16%	63.00%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/05/13	23/05/12	23/05/11	26/05/10	15/05/09	27/05/08	28/05/07	-
Price	1.33	1.23	1.39	1.23	1.30	2.28	3.24	-
P/RPS	5.20	4.53	5.04	5.13	4.61	5.52	7.73	-6.38%
YoY %	14.79%	-10.12%	-1.75%	11.28%	-16.49%	-28.59%	-	-
Horiz. %	67.27%	58.60%	65.20%	66.36%	59.64%	71.41%	100.00%	-
P/EPS	11.60	9.48	9.40	13.38	11.18	11.28	14.13	-3.23%
YoY %	22.36%	0.85%	-29.75%	19.68%	-0.89%	-20.17%	-	-
Horiz. %	82.09%	67.09%	66.53%	94.69%	79.12%	79.83%	100.00%	-
EY	8.62	10.55	10.64	7.47	8.94	8.87	7.08	3.33%
YoY %	-18.29%	-0.85%	42.44%	-16.44%	0.79%	25.28%	-	-
Horiz. %	121.75%	149.01%	150.28%	105.51%	126.27%	125.28%	100.00%	-
DY	9.02	9.76	8.63	4.88	9.23	8.77	8.33	1.33%
YoY %	-7.58%	13.09%	76.84%	-47.13%	5.25%	5.28%	-	-
Horiz. %	108.28%	117.17%	103.60%	58.58%	110.80%	105.28%	100.00%	-
P/NAPS	2.51	2.28	2.73	2.62	2.77	4.30	5.68	-12.71%
YoY %	10.09%	-16.48%	4.20%	-5.42%	-35.58%	-24.30%	-	-
Horiz. %	44.19%	40.14%	48.06%	46.13%	48.77%	75.70%	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