[UCHITEC] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Annualized Quarter Result
Revenue	131,884	134,078	132,854	131,448	115,352	114,830	111,970	11.49%
YoY %	-1.64%	0.92%	1.07%	13.95%	0.45%	2.55%	-	-
Horiz. %	117.79%	119.74%	118.65%	117.40%	103.02%	102.55%	100.00%	-
PBT	74,872	75,389	74,486	74,324	64,537	63,437	61,196	14.35%
YoY %	-0.69%	1.21%	0.22%	15.16%	1.73%	3.66%	-	-
Horiz. %	122.35%	123.19%	121.72%	121.45%	105.46%	103.66%	100.00%	-
Tax	-1,294	-2,172	-3,106	-2,924	-1,778	-2,322	-1,866	-21.60%
YoY %	40.42%	30.07%	-6.22%	-64.45%	23.43%	-24.44%	-	-
Horiz. %	69.35%	116.40%	166.45%	156.70%	95.28%	124.44%	100.00%	-
NP	73,578	73,217	71,380	71,400	62,759	61,114	59,330	15.38%
YoY %	0.49%	2.57%	-0.03%	13.77%	2.69%	3.01%	-	-
Horiz. %	124.01%	123.41%	120.31%	120.34%	105.78%	103.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,578	73,217	71,380	71,400	62,759	61,114	59,330	15.38%
YoY %	0.49%	2.57%	-0.03%	13.77%	2.69%	3.01%	-	-
Horiz. %	124.01%	123.41%	120.31%	120.34%	105.78%	103.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.73%	2.88%	4.17%	3.93%	2.76%	3.66%	3.05%	-
YoY %	-39.93%	-30.94%	6.11%	42.39%	-24.59%	20.00%	-	-
Horiz. %	56.72%	94.43%	136.72%	128.85%	90.49%	120.00%	100.00%	-
Total Cost	58,306	60,861	61,474	60,048	52,593	53,716	52,640	7.03%
YoY %	-4.20%	-1.00%	2.37%	14.17%	-2.09%	2.04%	-	-
Horiz. %	110.76%	115.62%	116.78%	114.07%	99.91%	102.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	176,852	191,129	168,903	194,260	174,431	199,602	184,952	-2.93%
YoY %	-7.47%	13.16%	-13.05%	11.37%	-12.61%	7.92%	-	-
Horiz. %	95.62%	103.34%	91.32%	105.03%	94.31%	107.92%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	73,688	127,419	95,467	190,595	141,725	188,715	232,097	-53.36%
YoY %	-42.17%	33.47%	-49.91%	34.48%	-24.90%	-18.69%	-	-
Horiz. %	31.75%	54.90%	41.13%	82.12%	61.06%	81.31%	100.00%	-
Div Payout %	100.15%	174.03%	133.74%	266.94%	225.83%	308.79%	391.20%	-
YoY %	-42.45%	30.13%	-49.90%	18.20%	-26.87%	-21.07%	-	-
Horiz. %	25.60%	44.49%	34.19%	68.24%	57.73%	78.93%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	176,852	191,129	168,903	194,260	174,431	199,602	184,952	-2.93%
YoY %	-7.47%	13.16%	-13.05%	11.37%	-12.61%	7.92%	-	-
Horiz. %	95.62%	103.34%	91.32%	105.03%	94.31%	107.92%	100.00%	-
NOSH	368,442	367,556	367,181	366,529	363,398	362,913	362,652	1.05%
YoY %	0.24%	0.10%	0.18%	0.86%	0.13%	0.07%	-	-
Horiz. %	101.60%	101.35%	101.25%	101.07%	100.21%	100.07%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	55.79%	54.61%	53.73%	54.32%	54.41%	53.22%	52.99%	-
YoY %	2.16%	1.64%	-1.09%	-0.17%	2.24%	0.43%	-	-
Horiz. %	105.28%	103.06%	101.40%	102.51%	102.68%	100.43%	100.00%	-
ROE	41.60%	38.31%	42.26%	36.75%	35.98%	30.62%	32.08%	-
YoY %	8.59%	-9.35%	14.99%	2.14%	17.50%	-4.55%	-	-
Horiz. %	129.68%	119.42%	131.73%	114.56%	112.16%	95.45%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	35.79	36.48	36.18	35.86	31.74	31.64	30.88	10.30%
YoY %	-1.89%	0.83%	0.89%	12.98%	0.32%	2.46%	-	-
Horiz. %	115.90%	118.13%	117.16%	116.13%	102.78%	102.46%	100.00%	-
EPS	19.97	19.92	19.44	19.48	17.27	16.84	16.36	14.17%
YoY %	0.25%	2.47%	-0.21%	12.80%	2.55%	2.93%	-	-
Horiz. %	122.07%	121.76%	118.83%	119.07%	105.56%	102.93%	100.00%	-
DPS	20.00	34.67	26.00	52.00	39.00	52.00	64.00	-53.85%
YoY %	-42.31%	33.35%	-50.00%	33.33%	-25.00%	-18.75%	-	-
Horiz. %	31.25%	54.17%	40.62%	81.25%	60.94%	81.25%	100.00%	-
NAPS	0.48	0.52	0.46	0.53	0.48	0.55	0.51	-3.95%
YoY %	-7.69%	13.04%	-13.21%	10.42%	-12.73%	7.84%	-	-
Horiz. %	94.12%	101.96%	90.20%	103.92%	94.12%	107.84%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 366,529
RPS	28.48	28.95	28.69	28.38	24.91	24.79	24.18	11.49%
YoY %	-1.62%	0.91%	1.09%	13.93%	0.48%	2.52%	-	-
Horiz. %	117.78%	119.73%	118.65%	117.37%	103.02%	102.52%	100.00%	-
EPS	15.89	15.81	15.41	15.42	13.55	13.20	12.81	15.40%
YoY %	0.51%	2.60%	-0.06%	13.80%	2.65%	3.04%	-	-
Horiz. %	124.04%	123.42%	120.30%	120.37%	105.78%	103.04%	100.00%	-
DPS	15.91	27.51	20.61	41.15	30.60	40.75	50.12	-53.36%
YoY %	-42.17%	33.48%	-49.91%	34.48%	-24.91%	-18.70%	-	-
Horiz. %	31.74%	54.89%	41.12%	82.10%	61.05%	81.30%	100.00%	-
NAPS	0.3819	0.4127	0.3647	0.4195	0.3766	0.431	0.3994	-2.93%
YoY %	-7.46%	13.16%	-13.06%	11.39%	-12.62%	7.91%	-	-
Horiz. %	95.62%	103.33%	91.31%	105.03%	94.29%	107.91%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	3.00	3.00	2.94	2.65	2.29	2.00	1.77	-
P/RPS	8.38	8.22	8.13	7.39	7.21	6.32	5.73	28.75%
YoY %	1.95%	1.11%	10.01%	2.50%	14.08%	10.30%	-	-
Horiz. %	146.25%	143.46%	141.88%	128.97%	125.83%	110.30%	100.00%	-
P/EPS	15.02	15.06	15.12	13.60	13.26	11.88	10.82	24.36%
YoY %	-0.27%	-0.40%	11.18%	2.56%	11.62%	9.80%	-	-
Horiz. %	138.82%	139.19%	139.74%	125.69%	122.55%	109.80%	100.00%	-
EY	6.66	6.64	6.61	7.35	7.54	8.42	9.24	-19.56%
YoY %	0.30%	0.45%	-10.07%	-2.52%	-10.45%	-8.87%	-	-
Horiz. %	72.08%	71.86%	71.54%	79.55%	81.60%	91.13%	100.00%	-
DY	6.67	11.56	8.84	19.62	17.03	26.00	36.16	-67.49%
YoY %	-42.30%	30.77%	-54.94%	15.21%	-34.50%	-28.10%	-	-
Horiz. %	18.45%	31.97%	24.45%	54.26%	47.10%	71.90%	100.00%	-
P/NAPS	6.25	5.77	6.39	5.00	4.77	3.64	3.47	47.87%
YoY %	8.32%	-9.70%	27.80%	4.82%	31.04%	4.90%	-	-
Horiz. %	180.12%	166.28%	184.15%	144.09%	137.46%	104.90%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	24/02/06	23/11/05	15/08/05	27/05/05	28/02/05	25/11/04	23/08/04	-
Price	3.30	3.10	3.04	2.85	2.48	2.22	1.79	-
P/RPS	9.22	8.50	8.40	7.95	7.81	7.02	5.80	36.09%
YoY %	8.47%	1.19%	5.66%	1.79%	11.25%	21.03%	-	-
Horiz. %	158.97%	146.55%	144.83%	137.07%	134.66%	121.03%	100.00%	-
P/EPS	16.52	15.56	15.64	14.63	14.36	13.18	10.94	31.52%
YoY %	6.17%	-0.51%	6.90%	1.88%	8.95%	20.48%	-	-
Horiz. %	151.01%	142.23%	142.96%	133.73%	131.26%	120.48%	100.00%	-
EY	6.05	6.43	6.39	6.84	6.96	7.59	9.14	-23.99%
YoY %	-5.91%	0.63%	-6.58%	-1.72%	-8.30%	-16.96%	-	-
Horiz. %	66.19%	70.35%	69.91%	74.84%	76.15%	83.04%	100.00%	-
DY	6.06	11.18	8.55	18.25	15.73	23.42	35.75	-69.27%
YoY %	-45.80%	30.76%	-53.15%	16.02%	-32.84%	-34.49%	-	-
Horiz. %	16.95%	31.27%	23.92%	51.05%	44.00%	65.51%	100.00%	-
P/NAPS	6.88	5.96	6.61	5.38	5.17	4.04	3.51	56.43%
YoY %	15.44%	-9.83%	22.86%	4.06%	27.97%	15.10%	-	-
Horiz. %	196.01%	169.80%	188.32%	153.28%	147.29%	115.10%	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