[UCHITEC] YoY TTM Result on 31-Mar-2012 [#1]

Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -2.09%
YoY- -12.21%
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 98,029 92,748 94,535 100,369 101,840 89,010 104,220 -1.01%
PBT 41,451 40,376 46,862 48,694 55,070 34,644 44,668 -1.23%
Tax -1,245 399 -4,509 -776 -486 -509 -1,721 -5.25%
NP 40,206 40,775 42,353 47,918 54,584 34,135 42,947 -1.09%
-
NP to SH 40,206 40,775 42,353 47,918 54,584 34,135 42,947 -1.09%
-
Tax Rate 3.00% -0.99% 9.62% 1.59% 0.88% 1.47% 3.85% -
Total Cost 57,823 51,973 52,182 52,451 47,256 54,875 61,273 -0.96%
-
Net Worth 208,829 200,194 195,729 199,489 188,259 174,566 173,649 3.12%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 37,062 36,997 44,361 44,357 44,502 22,260 44,650 -3.05%
Div Payout % 92.18% 90.73% 104.74% 92.57% 81.53% 65.21% 103.97% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 208,829 200,194 195,729 199,489 188,259 174,566 173,649 3.12%
NOSH 372,909 370,729 369,301 369,425 369,135 371,417 369,466 0.15%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 41.01% 43.96% 44.80% 47.74% 53.60% 38.35% 41.21% -
ROE 19.25% 20.37% 21.64% 24.02% 28.99% 19.55% 24.73% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 26.29 25.02 25.60 27.17 27.59 23.96 28.21 -1.16%
EPS 10.78 11.00 11.47 12.97 14.79 9.19 11.62 -1.24%
DPS 10.00 10.00 12.00 12.00 12.00 6.00 12.00 -2.99%
NAPS 0.56 0.54 0.53 0.54 0.51 0.47 0.47 2.96%
Adjusted Per Share Value based on latest NOSH - 369,425
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 21.16 20.02 20.41 21.66 21.98 19.21 22.50 -1.01%
EPS 8.68 8.80 9.14 10.34 11.78 7.37 9.27 -1.08%
DPS 8.00 7.99 9.58 9.57 9.61 4.81 9.64 -3.05%
NAPS 0.4508 0.4321 0.4225 0.4306 0.4064 0.3768 0.3748 3.12%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.51 1.38 1.20 1.21 1.47 1.38 1.07 -
P/RPS 5.74 5.52 4.69 4.45 5.33 5.76 3.79 7.15%
P/EPS 14.01 12.55 10.46 9.33 9.94 15.02 9.21 7.23%
EY 7.14 7.97 9.56 10.72 10.06 6.66 10.86 -6.74%
DY 6.62 7.25 10.00 9.92 8.16 4.35 11.21 -8.40%
P/NAPS 2.70 2.56 2.26 2.24 2.88 2.94 2.28 2.85%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 20/05/15 22/05/14 27/05/13 23/05/12 23/05/11 26/05/10 15/05/09 -
Price 1.59 1.43 1.33 1.23 1.39 1.23 1.30 -
P/RPS 6.05 5.72 5.20 4.53 5.04 5.13 4.61 4.63%
P/EPS 14.75 13.00 11.60 9.48 9.40 13.38 11.18 4.72%
EY 6.78 7.69 8.62 10.55 10.64 7.47 8.94 -4.50%
DY 6.29 6.99 9.02 9.76 8.63 4.88 9.23 -6.18%
P/NAPS 2.84 2.65 2.51 2.28 2.73 2.62 2.77 0.41%

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

Post a Comment