[UCHITEC] YoY TTM Result on 31-Mar-2017 [#1]

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	157,140	143,781	135,399	122,750	117,591	98,029	92,748	9.17%
YoY %	9.29%	6.19%	10.30%	4.39%	19.96%	5.69%	-	-
Horiz. %	169.43%	155.02%	145.99%	132.35%	126.79%	105.69%	100.00%	-
PBT	79,174	74,475	71,950	57,969	53,566	41,451	40,376	11.86%
YoY %	6.31%	3.51%	24.12%	8.22%	29.23%	2.66%	-	-
Horiz. %	196.09%	184.45%	178.20%	143.57%	132.67%	102.66%	100.00%	-
Tax	-3,131	-3,317	-1,910	-1,630	-1,108	-1,245	399	-
YoY %	5.61%	-73.66%	-17.18%	-47.11%	11.00%	-412.03%	-	-
Horiz. %	-784.71%	-831.33%	-478.70%	-408.52%	-277.69%	-312.03%	100.00%	-
NP	76,043	71,158	70,040	56,339	52,458	40,206	40,775	10.93%
YoY %	6.87%	1.60%	24.32%	7.40%	30.47%	-1.40%	-	-
Horiz. %	186.49%	174.51%	171.77%	138.17%	128.65%	98.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,043	71,158	70,040	56,339	52,458	40,206	40,775	10.93%
YoY %	6.87%	1.60%	24.32%	7.40%	30.47%	-1.40%	-	-
Horiz. %	186.49%	174.51%	171.77%	138.17%	128.65%	98.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.95%	4.45%	2.65%	2.81%	2.07%	3.00%	-0.99%	-
YoY %	-11.24%	67.92%	-5.69%	35.75%	-31.00%	403.03%	-	-
Horiz. %	-398.99%	-449.49%	-267.68%	-283.84%	-209.09%	-303.03%	100.00%	-
Total Cost	81,097	72,623	65,359	66,411	65,133	57,823	51,973	7.68%
YoY %	11.67%	11.11%	-1.58%	1.96%	12.64%	11.26%	-	-
Horiz. %	156.04%	139.73%	125.76%	127.78%	125.32%	111.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	179,644	166,017	250,490	266,341	240,384	208,829	200,194	-1.78%
YoY %	8.21%	-33.72%	-5.95%	10.80%	15.11%	4.31%	-	-
Horiz. %	89.73%	82.93%	125.12%	133.04%	120.08%	104.31%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	71,794	62,639	109,385	53,628	41,692	37,062	36,997	11.67%
YoY %	14.62%	-42.74%	103.97%	28.63%	12.49%	0.18%	-	-
Horiz. %	194.05%	169.31%	295.66%	144.95%	112.69%	100.18%	100.00%	-
Div Payout %	94.41%	88.03%	156.18%	95.19%	79.48%	92.18%	90.73%	-
YoY %	7.25%	-43.64%	64.07%	19.77%	-13.78%	1.60%	-	-
Horiz. %	104.06%	97.02%	172.14%	104.92%	87.60%	101.60%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	179,644	166,017	250,490	266,341	240,384	208,829	200,194	-1.78%
YoY %	8.21%	-33.72%	-5.95%	10.80%	15.11%	4.31%	-	-
Horiz. %	89.73%	82.93%	125.12%	133.04%	120.08%	104.31%	100.00%	-
NOSH	451,182	450,773	449,484	443,695	387,716	372,909	370,729	3.32%
YoY %	0.09%	0.29%	1.30%	14.44%	3.97%	0.59%	-	-
Horiz. %	121.70%	121.59%	121.24%	119.68%	104.58%	100.59%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	48.39%	49.49%	51.73%	45.90%	44.61%	41.01%	43.96%	-
YoY %	-2.22%	-4.33%	12.70%	2.89%	8.78%	-6.71%	-	-
Horiz. %	110.08%	112.58%	117.68%	104.41%	101.48%	93.29%	100.00%	-
ROE	42.33%	42.86%	27.96%	21.15%	21.82%	19.25%	20.37%	-
YoY %	-1.24%	53.29%	32.20%	-3.07%	13.35%	-5.50%	-	-
Horiz. %	207.81%	210.41%	137.26%	103.83%	107.12%	94.50%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	34.99	32.04	30.27	28.11	30.33	26.29	25.02	5.74%
YoY %	9.21%	5.85%	7.68%	-7.32%	15.37%	5.08%	-	-
Horiz. %	139.85%	128.06%	120.98%	112.35%	121.22%	105.08%	100.00%	-
EPS	16.93	15.86	15.66	12.90	13.53	10.78	11.00	7.44%
YoY %	6.75%	1.28%	21.40%	-4.66%	25.51%	-2.00%	-	-
Horiz. %	153.91%	144.18%	142.36%	117.27%	123.00%	98.00%	100.00%	-
DPS	16.00	14.00	24.45	12.28	10.75	10.00	10.00	8.14%
YoY %	14.29%	-42.74%	99.10%	14.23%	7.50%	0.00%	-	-
Horiz. %	160.00%	140.00%	244.50%	122.80%	107.50%	100.00%	100.00%	-
NAPS	0.40	0.37	0.56	0.61	0.62	0.56	0.54	-4.87%
YoY %	8.11%	-33.93%	-8.20%	-1.61%	10.71%	3.70%	-	-
Horiz. %	74.07%	68.52%	103.70%	112.96%	114.81%	103.70%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 443,695
RPS	33.93	31.05	29.24	26.50	25.39	21.17	20.03	9.17%
YoY %	9.28%	6.19%	10.34%	4.37%	19.93%	5.69%	-	-
Horiz. %	169.40%	155.02%	145.98%	132.30%	126.76%	105.69%	100.00%	-
EPS	16.42	15.36	15.12	12.17	11.33	8.68	8.80	10.94%
YoY %	6.90%	1.59%	24.24%	7.41%	30.53%	-1.36%	-	-
Horiz. %	186.59%	174.55%	171.82%	138.30%	128.75%	98.64%	100.00%	-
DPS	15.50	13.53	23.62	11.58	9.00	8.00	7.99	11.66%
YoY %	14.56%	-42.72%	103.97%	28.67%	12.50%	0.13%	-	-
Horiz. %	193.99%	169.34%	295.62%	144.93%	112.64%	100.13%	100.00%	-
NAPS	0.3879	0.3585	0.5409	0.5751	0.5191	0.4509	0.4323	-1.78%
YoY %	8.20%	-33.72%	-5.95%	10.79%	15.13%	4.30%	-	-
Horiz. %	89.73%	82.93%	125.12%	133.03%	120.08%	104.30%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	1.92	2.67	2.67	1.79	1.67	1.51	1.38	-
P/RPS	5.49	8.33	8.82	6.37	5.51	5.74	5.52	-0.09%
YoY %	-34.09%	-5.56%	38.46%	15.61%	-4.01%	3.99%	-	-
Horiz. %	99.46%	150.91%	159.78%	115.40%	99.82%	103.99%	100.00%	-
P/EPS	11.34	16.84	17.05	13.87	12.34	14.01	12.55	-1.67%
YoY %	-32.66%	-1.23%	22.93%	12.40%	-11.92%	11.63%	-	-
Horiz. %	90.36%	134.18%	135.86%	110.52%	98.33%	111.63%	100.00%	-
EY	8.82	5.94	5.86	7.21	8.10	7.14	7.97	1.70%
YoY %	48.48%	1.37%	-18.72%	-10.99%	13.45%	-10.41%	-	-
Horiz. %	110.66%	74.53%	73.53%	90.46%	101.63%	89.59%	100.00%	-
DY	8.33	5.24	9.16	6.86	6.44	6.62	7.25	2.33%
YoY %	58.97%	-42.79%	33.53%	6.52%	-2.72%	-8.69%	-	-
Horiz. %	114.90%	72.28%	126.34%	94.62%	88.83%	91.31%	100.00%	-
P/NAPS	4.80	7.22	4.77	2.93	2.69	2.70	2.56	11.03%
YoY %	-33.52%	51.36%	62.80%	8.92%	-0.37%	5.47%	-	-
Horiz. %	187.50%	282.03%	186.33%	114.45%	105.08%	105.47%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	20/05/20	27/05/19	23/05/18	22/05/17	17/05/16	20/05/15	22/05/14	-
Price	2.58	2.67	2.96	1.88	1.70	1.59	1.43	-
P/RPS	7.37	8.33	9.78	6.69	5.61	6.05	5.72	4.31%
YoY %	-11.52%	-14.83%	46.19%	19.25%	-7.27%	5.77%	-	-
Horiz. %	128.85%	145.63%	170.98%	116.96%	98.08%	105.77%	100.00%	-
P/EPS	15.24	16.84	18.90	14.57	12.56	14.75	13.00	2.68%
YoY %	-9.50%	-10.90%	29.72%	16.00%	-14.85%	13.46%	-	-
Horiz. %	117.23%	129.54%	145.38%	112.08%	96.62%	113.46%	100.00%	-
EY	6.56	5.94	5.29	6.86	7.96	6.78	7.69	-2.61%
YoY %	10.44%	12.29%	-22.89%	-13.82%	17.40%	-11.83%	-	-
Horiz. %	85.31%	77.24%	68.79%	89.21%	103.51%	88.17%	100.00%	-
DY	6.20	5.24	8.26	6.53	6.33	6.29	6.99	-1.97%
YoY %	18.32%	-36.56%	26.49%	3.16%	0.64%	-10.01%	-	-
Horiz. %	88.70%	74.96%	118.17%	93.42%	90.56%	89.99%	100.00%	-
P/NAPS	6.45	7.22	5.29	3.08	2.74	2.84	2.65	15.96%
YoY %	-10.66%	36.48%	71.75%	12.41%	-3.52%	7.17%	-	-
Horiz. %	243.40%	272.45%	199.62%	116.23%	103.40%	107.17%	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