[UCHITEC] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Annualized Quarter Result
Revenue	153,197	154,200	148,536	142,280	131,884	134,078	132,854	9.93%
YoY %	-0.65%	3.81%	4.40%	7.88%	-1.64%	0.92%	-	-
Horiz. %	115.31%	116.07%	111.80%	107.10%	99.27%	100.92%	100.00%	-
PBT	85,458	86,577	83,428	78,004	74,872	75,389	74,486	9.56%
YoY %	-1.29%	3.77%	6.95%	4.18%	-0.69%	1.21%	-	-
Horiz. %	114.73%	116.23%	112.00%	104.72%	100.52%	101.21%	100.00%	-
Tax	-1,570	-2,233	-2,474	-720	-1,294	-2,172	-3,106	-36.46%
YoY %	29.69%	9.74%	-243.61%	44.36%	40.42%	30.07%	-	-
Horiz. %	50.55%	71.89%	79.65%	23.18%	41.66%	69.93%	100.00%	-
NP	83,888	84,344	80,954	77,284	73,578	73,217	71,380	11.33%
YoY %	-0.54%	4.19%	4.75%	5.04%	0.49%	2.57%	-	-
Horiz. %	117.52%	118.16%	113.41%	108.27%	103.08%	102.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,888	84,344	80,954	77,284	73,578	73,217	71,380	11.33%
YoY %	-0.54%	4.19%	4.75%	5.04%	0.49%	2.57%	-	-
Horiz. %	117.52%	118.16%	113.41%	108.27%	103.08%	102.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.84%	2.58%	2.97%	0.92%	1.73%	2.88%	4.17%	-
YoY %	-28.68%	-13.13%	222.83%	-46.82%	-39.93%	-30.94%	-	-
Horiz. %	44.12%	61.87%	71.22%	22.06%	41.49%	69.06%	100.00%	-
Total Cost	69,309	69,856	67,582	64,996	58,306	60,861	61,474	8.30%
YoY %	-0.78%	3.36%	3.98%	11.47%	-4.20%	-1.00%	-	-
Horiz. %	112.75%	113.64%	109.94%	105.73%	94.85%	99.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	194,133	208,993	186,358	197,304	176,852	191,129	168,903	9.69%
YoY %	-7.11%	12.15%	-5.55%	11.56%	-7.47%	13.16%	-	-
Horiz. %	114.94%	123.74%	110.33%	116.81%	104.71%	113.16%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	100,800	49,760	-	-	73,688	127,419	95,467	3.68%
YoY %	102.57%	0.00%	-	-	-42.17%	33.47%	-	-
Horiz. %	105.59%	52.12%	-	-	77.19%	133.47%	100.00%	-
Div Payout %	120.16%	59.00%	-	-	100.15%	174.03%	133.74%	-
YoY %	103.66%	0.00%	-	-	-42.45%	30.13%	-	-
Horiz. %	89.85%	44.12%	-	-	74.88%	130.13%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	194,133	208,993	186,358	197,304	176,852	191,129	168,903	9.69%
YoY %	-7.11%	12.15%	-5.55%	11.56%	-7.47%	13.16%	-	-
Horiz. %	114.94%	123.74%	110.33%	116.81%	104.71%	113.16%	100.00%	-
NOSH	373,333	373,203	372,716	372,273	368,442	367,556	367,181	1.11%
YoY %	0.03%	0.13%	0.12%	1.04%	0.24%	0.10%	-	-
Horiz. %	101.68%	101.64%	101.51%	101.39%	100.34%	100.10%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	54.76%	54.70%	54.50%	54.32%	55.79%	54.61%	53.73%	-
YoY %	0.11%	0.37%	0.33%	-2.63%	2.16%	1.64%	-	-
Horiz. %	101.92%	101.81%	101.43%	101.10%	103.83%	101.64%	100.00%	-
ROE	43.21%	40.36%	43.44%	39.17%	41.60%	38.31%	42.26%	-
YoY %	7.06%	-7.09%	10.90%	-5.84%	8.59%	-9.35%	-	-
Horiz. %	102.25%	95.50%	102.79%	92.69%	98.44%	90.65%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	41.03	41.32	39.85	38.22	35.79	36.48	36.18	8.72%
YoY %	-0.70%	3.69%	4.26%	6.79%	-1.89%	0.83%	-	-
Horiz. %	113.41%	114.21%	110.14%	105.64%	98.92%	100.83%	100.00%	-
EPS	22.47	22.60	21.72	20.76	19.97	19.92	19.44	10.10%
YoY %	-0.58%	4.05%	4.62%	3.96%	0.25%	2.47%	-	-
Horiz. %	115.59%	116.26%	111.73%	106.79%	102.73%	102.47%	100.00%	-
DPS	27.00	13.33	0.00	0.00	20.00	34.67	26.00	2.54%
YoY %	102.55%	0.00%	0.00%	0.00%	-42.31%	33.35%	-	-
Horiz. %	103.85%	51.27%	0.00%	0.00%	76.92%	133.35%	100.00%	-
NAPS	0.52	0.56	0.50	0.53	0.48	0.52	0.46	8.49%
YoY %	-7.14%	12.00%	-5.66%	10.42%	-7.69%	13.04%	-	-
Horiz. %	113.04%	121.74%	108.70%	115.22%	104.35%	113.04%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 372,273
RPS	33.08	33.30	32.07	30.72	28.48	28.95	28.69	9.92%
YoY %	-0.66%	3.84%	4.39%	7.87%	-1.62%	0.91%	-	-
Horiz. %	115.30%	116.07%	111.78%	107.08%	99.27%	100.91%	100.00%	-
EPS	18.11	18.21	17.48	16.69	15.89	15.81	15.41	11.33%
YoY %	-0.55%	4.18%	4.73%	5.03%	0.51%	2.60%	-	-
Horiz. %	117.52%	118.17%	113.43%	108.31%	103.11%	102.60%	100.00%	-
DPS	21.77	10.74	0.00	0.00	15.91	27.51	20.61	3.70%
YoY %	102.70%	0.00%	0.00%	0.00%	-42.17%	33.48%	-	-
Horiz. %	105.63%	52.11%	0.00%	0.00%	77.20%	133.48%	100.00%	-
NAPS	0.4192	0.4513	0.4024	0.426	0.3819	0.4127	0.3647	9.70%
YoY %	-7.11%	12.15%	-5.54%	11.55%	-7.46%	13.16%	-	-
Horiz. %	114.94%	123.75%	110.34%	116.81%	104.72%	113.16%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	3.12	3.10	3.28	3.20	3.00	3.00	2.94	-
P/RPS	7.60	7.50	8.23	8.37	8.38	8.22	8.13	-4.38%
YoY %	1.33%	-8.87%	-1.67%	-0.12%	1.95%	1.11%	-	-
Horiz. %	93.48%	92.25%	101.23%	102.95%	103.08%	101.11%	100.00%	-
P/EPS	13.89	13.72	15.10	15.41	15.02	15.06	15.12	-5.48%
YoY %	1.24%	-9.14%	-2.01%	2.60%	-0.27%	-0.40%	-	-
Horiz. %	91.87%	90.74%	99.87%	101.92%	99.34%	99.60%	100.00%	-
EY	7.20	7.29	6.62	6.49	6.66	6.64	6.61	5.84%
YoY %	-1.23%	10.12%	2.00%	-2.55%	0.30%	0.45%	-	-
Horiz. %	108.93%	110.29%	100.15%	98.18%	100.76%	100.45%	100.00%	-
DY	8.65	4.30	0.00	0.00	6.67	11.56	8.84	-1.43%
YoY %	101.16%	0.00%	0.00%	0.00%	-42.30%	30.77%	-	-
Horiz. %	97.85%	48.64%	0.00%	0.00%	75.45%	130.77%	100.00%	-
P/NAPS	6.00	5.54	6.56	6.04	6.25	5.77	6.39	-4.10%
YoY %	8.30%	-15.55%	8.61%	-3.36%	8.32%	-9.70%	-	-
Horiz. %	93.90%	86.70%	102.66%	94.52%	97.81%	90.30%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	27/02/07	14/11/06	23/08/06	26/05/06	24/02/06	23/11/05	15/08/05	-
Price	3.12	3.18	3.14	3.22	3.30	3.10	3.04	-
P/RPS	7.60	7.70	7.88	8.43	9.22	8.50	8.40	-6.43%
YoY %	-1.30%	-2.28%	-6.52%	-8.57%	8.47%	1.19%	-	-
Horiz. %	90.48%	91.67%	93.81%	100.36%	109.76%	101.19%	100.00%	-
P/EPS	13.89	14.07	14.46	15.51	16.52	15.56	15.64	-7.58%
YoY %	-1.28%	-2.70%	-6.77%	-6.11%	6.17%	-0.51%	-	-
Horiz. %	88.81%	89.96%	92.46%	99.17%	105.63%	99.49%	100.00%	-
EY	7.20	7.11	6.92	6.45	6.05	6.43	6.39	8.25%
YoY %	1.27%	2.75%	7.29%	6.61%	-5.91%	0.63%	-	-
Horiz. %	112.68%	111.27%	108.29%	100.94%	94.68%	100.63%	100.00%	-
DY	8.65	4.19	0.00	0.00	6.06	11.18	8.55	0.77%
YoY %	106.44%	0.00%	0.00%	0.00%	-45.80%	30.76%	-	-
Horiz. %	101.17%	49.01%	0.00%	0.00%	70.88%	130.76%	100.00%	-
P/NAPS	6.00	5.68	6.28	6.08	6.88	5.96	6.61	-6.23%
YoY %	5.63%	-9.55%	3.29%	-11.63%	15.44%	-9.83%	-	-
Horiz. %	90.77%	85.93%	95.01%	91.98%	104.08%	90.17%	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