[UCHITEC] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Annualized Quarter Result
Revenue	132,854	131,448	115,352	114,830	111,970	106,836	120,659	6.63%
YoY %	1.07%	13.95%	0.45%	2.55%	4.81%	-11.46%	-	-
Horiz. %	110.11%	108.94%	95.60%	95.17%	92.80%	88.54%	100.00%	-
PBT	74,486	74,324	64,537	63,437	61,196	58,436	60,983	14.27%
YoY %	0.22%	15.16%	1.73%	3.66%	4.72%	-4.18%	-	-
Horiz. %	122.14%	121.88%	105.83%	104.02%	100.35%	95.82%	100.00%	-
Tax	-3,106	-2,924	-1,778	-2,322	-1,866	-1,892	-2,412	18.38%
YoY %	-6.22%	-64.45%	23.43%	-24.44%	1.37%	21.56%	-	-
Horiz. %	128.77%	121.23%	73.71%	96.27%	77.36%	78.44%	100.00%	-
NP	71,380	71,400	62,759	61,114	59,330	56,544	58,571	14.10%
YoY %	-0.03%	13.77%	2.69%	3.01%	4.93%	-3.46%	-	-
Horiz. %	121.87%	121.90%	107.15%	104.34%	101.30%	96.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,380	71,400	62,759	61,114	59,330	56,544	58,571	14.10%
YoY %	-0.03%	13.77%	2.69%	3.01%	4.93%	-3.46%	-	-
Horiz. %	121.87%	121.90%	107.15%	104.34%	101.30%	96.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.17%	3.93%	2.76%	3.66%	3.05%	3.24%	3.96%	-
YoY %	6.11%	42.39%	-24.59%	20.00%	-5.86%	-18.18%	-	-
Horiz. %	105.30%	99.24%	69.70%	92.42%	77.02%	81.82%	100.00%	-
Total Cost	61,474	60,048	52,593	53,716	52,640	50,292	62,088	-0.66%
YoY %	2.37%	14.17%	-2.09%	2.04%	4.67%	-19.00%	-	-
Horiz. %	99.01%	96.71%	84.71%	86.52%	84.78%	81.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	168,903	194,260	174,431	199,602	184,952	190,752	173,760	-1.87%
YoY %	-13.05%	11.37%	-12.61%	7.92%	-3.04%	9.78%	-	-
Horiz. %	97.20%	111.80%	100.39%	114.87%	106.44%	109.78%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Dividend
Div	95,467	190,595	141,725	188,715	232,097	92,837	314	4437.27%
YoY %	-49.91%	34.48%	-24.90%	-18.69%	150.00%	29,465.92%	-	-
Horiz. %	30,403.50%	60,699.04%	45,135.35%	60,100.32%	73,916.24%	29,565.92%	100.00%	-
Div Payout %	133.74%	266.94%	225.83%	308.79%	391.20%	164.19%	0.54%	-
YoY %	-49.90%	18.20%	-26.87%	-21.07%	138.26%	30,305.56%	-	-
Horiz. %	24,766.67%	49,433.33%	41,820.37%	57,183.33%	72,444.44%	30,405.56%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Equity
Net Worth	168,903	194,260	174,431	199,602	184,952	190,752	173,760	-1.87%
YoY %	-13.05%	11.37%	-12.61%	7.92%	-3.04%	9.78%	-	-
Horiz. %	97.20%	111.80%	100.39%	114.87%	106.44%	109.78%	100.00%	-
NOSH	367,181	366,529	363,398	362,913	362,652	72,529	71,506	197.93%
YoY %	0.18%	0.86%	0.13%	0.07%	400.01%	1.43%	-	-
Horiz. %	513.50%	512.58%	508.21%	507.53%	507.16%	101.43%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Ratio Analysis
NP Margin	53.73%	54.32%	54.41%	53.22%	52.99%	52.93%	48.54%	-
YoY %	-1.09%	-0.17%	2.24%	0.43%	0.11%	9.04%	-	-
Horiz. %	110.69%	111.91%	112.09%	109.64%	109.17%	109.04%	100.00%	-
ROE	42.26%	36.75%	35.98%	30.62%	32.08%	29.64%	33.71%	-
YoY %	14.99%	2.14%	17.50%	-4.55%	8.23%	-12.07%	-	-
Horiz. %	125.36%	109.02%	106.73%	90.83%	95.16%	87.93%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Per Share
RPS	36.18	35.86	31.74	31.64	30.88	147.30	168.74	-64.21%
YoY %	0.89%	12.98%	0.32%	2.46%	-79.04%	-12.71%	-	-
Horiz. %	21.44%	21.25%	18.81%	18.75%	18.30%	87.29%	100.00%	-
EPS	19.44	19.48	17.27	16.84	16.36	77.96	81.91	-61.70%
YoY %	-0.21%	12.80%	2.55%	2.93%	-79.01%	-4.82%	-	-
Horiz. %	23.73%	23.78%	21.08%	20.56%	19.97%	95.18%	100.00%	-
DPS	26.00	52.00	39.00	52.00	64.00	128.00	0.44	1420.87%
YoY %	-50.00%	33.33%	-25.00%	-18.75%	-50.00%	28,990.91%	-	-
Horiz. %	5,909.09%	11,818.18%	8,863.64%	11,818.18%	14,545.45%	29,090.91%	100.00%	-
NAPS	0.46	0.53	0.48	0.55	0.51	2.63	2.43	-67.06%
YoY %	-13.21%	10.42%	-12.73%	7.84%	-80.61%	8.23%	-	-
Horiz. %	18.93%	21.81%	19.75%	22.63%	20.99%	108.23%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 363,393
RPS	28.69	28.38	24.91	24.79	24.18	23.07	26.05	6.65%
YoY %	1.09%	13.93%	0.48%	2.52%	4.81%	-11.44%	-	-
Horiz. %	110.13%	108.94%	95.62%	95.16%	92.82%	88.56%	100.00%	-
EPS	15.41	15.42	13.55	13.20	12.81	12.21	12.65	14.07%
YoY %	-0.06%	13.80%	2.65%	3.04%	4.91%	-3.48%	-	-
Horiz. %	121.82%	121.90%	107.11%	104.35%	101.26%	96.52%	100.00%	-
DPS	20.61	41.15	30.60	40.75	50.12	20.05	0.07	4341.10%
YoY %	-49.91%	34.48%	-24.91%	-18.70%	149.98%	28,542.86%	-	-
Horiz. %	29,442.86%	58,785.71%	43,714.29%	58,214.29%	71,600.00%	28,642.86%	100.00%	-
NAPS	0.3647	0.4195	0.3766	0.431	0.3994	0.4119	0.3752	-1.87%
YoY %	-13.06%	11.39%	-12.62%	7.91%	-3.03%	9.78%	-	-
Horiz. %	97.20%	111.81%	100.37%	114.87%	106.45%	109.78%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	-
Price	2.94	2.65	2.29	2.00	1.77	2.04	2.04	-
P/RPS	8.13	7.39	7.21	6.32	5.73	1.38	1.21	256.48%
YoY %	10.01%	2.50%	14.08%	10.30%	315.22%	14.05%	-	-
Horiz. %	671.90%	610.74%	595.87%	522.31%	473.55%	114.05%	100.00%	-
P/EPS	15.12	13.60	13.26	11.88	10.82	2.62	2.49	233.20%
YoY %	11.18%	2.56%	11.62%	9.80%	312.98%	5.22%	-	-
Horiz. %	607.23%	546.18%	532.53%	477.11%	434.54%	105.22%	100.00%	-
EY	6.61	7.35	7.54	8.42	9.24	38.22	40.15	-69.99%
YoY %	-10.07%	-2.52%	-10.45%	-8.87%	-75.82%	-4.81%	-	-
Horiz. %	16.46%	18.31%	18.78%	20.97%	23.01%	95.19%	100.00%	-
DY	8.84	19.62	17.03	26.00	36.16	62.75	0.22	1075.79%
YoY %	-54.94%	15.21%	-34.50%	-28.10%	-42.37%	28,422.73%	-	-
Horiz. %	4,018.18%	8,918.18%	7,740.91%	11,818.18%	16,436.36%	28,522.73%	100.00%	-
P/NAPS	6.39	5.00	4.77	3.64	3.47	0.78	0.84	287.27%
YoY %	27.80%	4.82%	31.04%	4.90%	344.87%	-7.14%	-	-
Horiz. %	760.71%	595.24%	567.86%	433.33%	413.10%	92.86%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	15/08/05	27/05/05	28/02/05	25/11/04	23/08/04	25/05/04	26/02/04	-
Price	3.04	2.85	2.48	2.22	1.79	1.85	2.06	-
P/RPS	8.40	7.95	7.81	7.02	5.80	1.26	1.22	262.34%
YoY %	5.66%	1.79%	11.25%	21.03%	360.32%	3.28%	-	-
Horiz. %	688.52%	651.64%	640.16%	575.41%	475.41%	103.28%	100.00%	-
P/EPS	15.64	14.63	14.36	13.18	10.94	2.37	2.51	238.99%
YoY %	6.90%	1.88%	8.95%	20.48%	361.60%	-5.58%	-	-
Horiz. %	623.11%	582.87%	572.11%	525.10%	435.86%	94.42%	100.00%	-
EY	6.39	6.84	6.96	7.59	9.14	42.14	39.76	-70.47%
YoY %	-6.58%	-1.72%	-8.30%	-16.96%	-78.31%	5.99%	-	-
Horiz. %	16.07%	17.20%	17.51%	19.09%	22.99%	105.99%	100.00%	-
DY	8.55	18.25	15.73	23.42	35.75	69.19	0.21	1086.16%
YoY %	-53.15%	16.02%	-32.84%	-34.49%	-48.33%	32,847.62%	-	-
Horiz. %	4,071.43%	8,690.48%	7,490.48%	11,152.38%	17,023.81%	32,947.62%	100.00%	-
P/NAPS	6.61	5.38	5.17	4.04	3.51	0.70	0.85	293.00%
YoY %	22.86%	4.06%	27.97%	15.10%	401.43%	-17.65%	-	-
Horiz. %	777.65%	632.94%	608.24%	475.29%	412.94%	82.35%	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