[UCHITEC] QoQ TTM Result on 30-Sep-2006 [#3]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	158,057	156,581	153,197	146,975	139,725	134,592	131,884	12.86%
YoY %	0.94%	2.21%	4.23%	5.19%	3.81%	2.05%	-	-
Horiz. %	119.85%	118.73%	116.16%	111.44%	105.95%	102.05%	100.00%	-
PBT	86,649	87,314	85,458	83,263	79,343	75,792	74,872	10.25%
YoY %	-0.76%	2.17%	2.64%	4.94%	4.69%	1.23%	-	-
Horiz. %	115.73%	116.62%	114.14%	111.21%	105.97%	101.23%	100.00%	-
Tax	-484	-1,633	-1,570	-1,340	-978	-743	-1,294	-48.18%
YoY %	70.36%	-4.01%	-17.16%	-37.01%	-31.63%	42.58%	-	-
Horiz. %	37.40%	126.20%	121.33%	103.55%	75.58%	57.42%	100.00%	-
NP	86,165	85,681	83,888	81,923	78,365	75,049	73,578	11.13%
YoY %	0.56%	2.14%	2.40%	4.54%	4.42%	2.00%	-	-
Horiz. %	117.11%	116.45%	114.01%	111.34%	106.51%	102.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,165	85,681	83,888	81,923	78,365	75,049	73,578	11.13%
YoY %	0.56%	2.14%	2.40%	4.54%	4.42%	2.00%	-	-
Horiz. %	117.11%	116.45%	114.01%	111.34%	106.51%	102.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.56%	1.87%	1.84%	1.61%	1.23%	0.98%	1.73%	-
YoY %	-70.05%	1.63%	14.29%	30.89%	25.51%	-43.35%	-	-
Horiz. %	32.37%	108.09%	106.36%	93.06%	71.10%	56.65%	100.00%	-
Total Cost	71,892	70,900	69,309	65,052	61,360	59,543	58,306	15.03%
YoY %	1.40%	2.30%	6.54%	6.02%	3.05%	2.12%	-	-
Horiz. %	123.30%	121.60%	118.87%	111.57%	105.24%	102.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	175,661	213,008	193,989	208,794	186,232	197,304	176,710	-0.39%
YoY %	-17.53%	9.80%	-7.09%	12.11%	-5.61%	11.65%	-	-
Horiz. %	99.41%	120.54%	109.78%	118.16%	105.39%	111.65%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	100,704	100,704	100,704	74,099	84,596	84,596	132,245	-16.65%
YoY %	0.00%	0.00%	35.90%	-12.41%	0.00%	-36.03%	-	-
Horiz. %	76.15%	76.15%	76.15%	56.03%	63.97%	63.97%	100.00%	-
Div Payout %	116.87%	117.53%	120.05%	90.45%	107.95%	112.72%	179.73%	-
YoY %	-0.56%	-2.10%	32.73%	-16.21%	-4.23%	-37.28%	-	-
Horiz. %	65.03%	65.39%	66.79%	50.33%	60.06%	62.72%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	175,661	213,008	193,989	208,794	186,232	197,304	176,710	-0.39%
YoY %	-17.53%	9.80%	-7.09%	12.11%	-5.61%	11.65%	-	-
Horiz. %	99.41%	120.54%	109.78%	118.16%	105.39%	111.65%	100.00%	-
NOSH	373,747	373,699	373,056	372,847	372,464	372,273	368,145	1.01%
YoY %	0.01%	0.17%	0.06%	0.10%	0.05%	1.12%	-	-
Horiz. %	101.52%	101.51%	101.33%	101.28%	101.17%	101.12%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	54.52%	54.72%	54.76%	55.74%	56.09%	55.76%	55.79%	-
YoY %	-0.37%	-0.07%	-1.76%	-0.62%	0.59%	-0.05%	-	-
Horiz. %	97.72%	98.08%	98.15%	99.91%	100.54%	99.95%	100.00%	-
ROE	49.05%	40.22%	43.24%	39.24%	42.08%	38.04%	41.64%	-
YoY %	21.95%	-6.98%	10.19%	-6.75%	10.62%	-8.65%	-	-
Horiz. %	117.80%	96.59%	103.84%	94.24%	101.06%	91.35%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	42.29	41.90	41.07	39.42	37.51	36.15	35.82	11.73%
YoY %	0.93%	2.02%	4.19%	5.09%	3.76%	0.92%	-	-
Horiz. %	118.06%	116.97%	114.66%	110.05%	104.72%	100.92%	100.00%	-
EPS	23.05	22.93	22.49	21.97	21.04	20.16	19.99	9.98%
YoY %	0.52%	1.96%	2.37%	4.42%	4.37%	0.85%	-	-
Horiz. %	115.31%	114.71%	112.51%	109.90%	105.25%	100.85%	100.00%	-
DPS	27.00	27.00	27.00	20.00	23.00	23.00	36.00	-17.49%
YoY %	0.00%	0.00%	35.00%	-13.04%	0.00%	-36.11%	-	-
Horiz. %	75.00%	75.00%	75.00%	55.56%	63.89%	63.89%	100.00%	-
NAPS	0.47	0.57	0.52	0.56	0.50	0.53	0.48	-1.39%
YoY %	-17.54%	9.62%	-7.14%	12.00%	-5.66%	10.42%	-	-
Horiz. %	97.92%	118.75%	108.33%	116.67%	104.17%	110.42%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 372,847
RPS	34.14	33.82	33.09	31.75	30.18	29.07	28.49	12.85%
YoY %	0.95%	2.21%	4.22%	5.20%	3.82%	2.04%	-	-
Horiz. %	119.83%	118.71%	116.15%	111.44%	105.93%	102.04%	100.00%	-
EPS	18.61	18.51	18.12	17.70	16.93	16.21	15.89	11.14%
YoY %	0.54%	2.15%	2.37%	4.55%	4.44%	2.01%	-	-
Horiz. %	117.12%	116.49%	114.03%	111.39%	106.54%	102.01%	100.00%	-
DPS	21.75	21.75	21.75	16.01	18.27	18.27	28.57	-16.66%
YoY %	0.00%	0.00%	35.85%	-12.37%	0.00%	-36.05%	-	-
Horiz. %	76.13%	76.13%	76.13%	56.04%	63.95%	63.95%	100.00%	-
NAPS	0.3795	0.4601	0.4191	0.451	0.4023	0.4262	0.3817	-0.38%
YoY %	-17.52%	9.78%	-7.07%	12.11%	-5.61%	11.66%	-	-
Horiz. %	99.42%	120.54%	109.80%	118.16%	105.40%	111.66%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	3.12	3.16	3.12	3.10	3.28	3.20	3.00	-
P/RPS	7.38	7.54	7.60	7.86	8.74	8.85	8.37	-8.07%
YoY %	-2.12%	-0.79%	-3.31%	-10.07%	-1.24%	5.73%	-	-
Horiz. %	88.17%	90.08%	90.80%	93.91%	104.42%	105.73%	100.00%	-
P/EPS	13.53	13.78	13.87	14.11	15.59	15.87	15.01	-6.70%
YoY %	-1.81%	-0.65%	-1.70%	-9.49%	-1.76%	5.73%	-	-
Horiz. %	90.14%	91.81%	92.41%	94.00%	103.86%	105.73%	100.00%	-
EY	7.39	7.26	7.21	7.09	6.41	6.30	6.66	7.20%
YoY %	1.79%	0.69%	1.69%	10.61%	1.75%	-5.41%	-	-
Horiz. %	110.96%	109.01%	108.26%	106.46%	96.25%	94.59%	100.00%	-
DY	8.65	8.54	8.65	6.45	7.01	7.19	12.00	-19.65%
YoY %	1.29%	-1.27%	34.11%	-7.99%	-2.50%	-40.08%	-	-
Horiz. %	72.08%	71.17%	72.08%	53.75%	58.42%	59.92%	100.00%	-
P/NAPS	6.64	5.54	6.00	5.54	6.56	6.04	6.25	4.12%
YoY %	19.86%	-7.67%	8.30%	-15.55%	8.61%	-3.36%	-	-
Horiz. %	106.24%	88.64%	96.00%	88.64%	104.96%	96.64%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	14/08/07	28/05/07	27/02/07	14/11/06	23/08/06	26/05/06	24/02/06	-
Price	3.02	3.24	3.12	3.18	3.14	3.22	3.30	-
P/RPS	7.14	7.73	7.60	8.07	8.37	8.91	9.21	-15.64%
YoY %	-7.63%	1.71%	-5.82%	-3.58%	-6.06%	-3.26%	-	-
Horiz. %	77.52%	83.93%	82.52%	87.62%	90.88%	96.74%	100.00%	-
P/EPS	13.10	14.13	13.87	14.47	14.92	15.97	16.51	-14.32%
YoY %	-7.29%	1.87%	-4.15%	-3.02%	-6.57%	-3.27%	-	-
Horiz. %	79.35%	85.58%	84.01%	87.64%	90.37%	96.73%	100.00%	-
EY	7.63	7.08	7.21	6.91	6.70	6.26	6.06	16.64%
YoY %	7.77%	-1.80%	4.34%	3.13%	7.03%	3.30%	-	-
Horiz. %	125.91%	116.83%	118.98%	114.03%	110.56%	103.30%	100.00%	-
DY	8.94	8.33	8.65	6.29	7.32	7.14	10.91	-12.46%
YoY %	7.32%	-3.70%	37.52%	-14.07%	2.52%	-34.56%	-	-
Horiz. %	81.94%	76.35%	79.29%	57.65%	67.09%	65.44%	100.00%	-
P/NAPS	6.43	5.68	6.00	5.68	6.28	6.08	6.88	-4.42%
YoY %	13.20%	-5.33%	5.63%	-9.55%	3.29%	-11.63%	-	-
Horiz. %	93.46%	82.56%	87.21%	82.56%	91.28%	88.37%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 15:00:00

EMA 5

30 Mins

BUY

2024-06-28 14:50:00

EMA 5

5 Mins

BUY

2024-06-28 14:50:00

EMA 5

10 Mins

BUY

2024-06-28 12:25:00

EMA 5

5 Mins

SELL

2024-06-28 12:20:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

HLIND

HONG LEONG INDUSTRIES BHD

958

PTRANS

PERAK TRANSIT BERHAD

955

DNEX

DAGANG NEXCHANGE BERHAD

757

JCY

JCY INTERNATIONAL BERHAD

697

GENTING

GENTING BHD

682

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

MAYBANK

MALAYAN BANKING BHD

593

MYEG

MY E.G. SERVICES BHD

575

NOTION

NOTION VTEC BHD

554

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More