[UCHITEC] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	135,651	148,108	154,737	156,875	155,849	158,057	156,581	-9.09%
YoY %	-8.41%	-4.28%	-1.36%	0.66%	-1.40%	0.94%	-	-
Horiz. %	86.63%	94.59%	98.82%	100.19%	99.53%	100.94%	100.00%	-
PBT	66,571	72,250	76,578	78,749	82,299	86,649	87,314	-16.50%
YoY %	-7.86%	-5.65%	-2.76%	-4.31%	-5.02%	-0.76%	-	-
Horiz. %	76.24%	82.75%	87.70%	90.19%	94.26%	99.24%	100.00%	-
Tax	-2,124	-1,806	-892	-521	-182	-484	-1,633	19.09%
YoY %	-17.61%	-102.47%	-71.21%	-186.26%	62.40%	70.36%	-	-
Horiz. %	130.07%	110.59%	54.62%	31.90%	11.15%	29.64%	100.00%	-
NP	64,447	70,444	75,686	78,228	82,117	86,165	85,681	-17.24%
YoY %	-8.51%	-6.93%	-3.25%	-4.74%	-4.70%	0.56%	-	-
Horiz. %	75.22%	82.22%	88.33%	91.30%	95.84%	100.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,447	70,444	75,686	78,228	82,117	86,165	85,681	-17.24%
YoY %	-8.51%	-6.93%	-3.25%	-4.74%	-4.70%	0.56%	-	-
Horiz. %	75.22%	82.22%	88.33%	91.30%	95.84%	100.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.19%	2.50%	1.16%	0.66%	0.22%	0.56%	1.87%	-
YoY %	27.60%	115.52%	75.76%	200.00%	-60.71%	-70.05%	-	-
Horiz. %	170.59%	133.69%	62.03%	35.29%	11.76%	29.95%	100.00%	-
Total Cost	71,204	77,664	79,051	78,647	73,732	71,892	70,900	0.28%
YoY %	-8.32%	-1.75%	0.51%	6.67%	2.56%	1.40%	-	-
Horiz. %	100.43%	109.54%	111.50%	110.93%	103.99%	101.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	182,474	167,706	198,450	176,023	194,823	175,661	213,008	-9.77%
YoY %	8.81%	-15.49%	12.74%	-9.65%	10.91%	-17.53%	-	-
Horiz. %	85.67%	78.73%	93.17%	82.64%	91.46%	82.47%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	59,795	74,917	74,917	74,917	100,885	100,704	100,704	-29.28%
YoY %	-20.19%	0.00%	0.00%	-25.74%	0.18%	0.00%	-	-
Horiz. %	59.38%	74.39%	74.39%	74.39%	100.18%	100.00%	100.00%	-
Div Payout %	92.78%	106.35%	98.99%	95.77%	122.86%	116.87%	117.53%	-
YoY %	-12.76%	7.44%	3.36%	-22.05%	5.13%	-0.56%	-	-
Horiz. %	78.94%	90.49%	84.23%	81.49%	104.54%	99.44%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	182,474	167,706	198,450	176,023	194,823	175,661	213,008	-9.77%
YoY %	8.81%	-15.49%	12.74%	-9.65%	10.91%	-17.53%	-	-
Horiz. %	85.67%	78.73%	93.17%	82.64%	91.46%	82.47%	100.00%	-
NOSH	372,397	372,681	374,435	374,519	374,660	373,747	373,699	-0.23%
YoY %	-0.08%	-0.47%	-0.02%	-0.04%	0.24%	0.01%	-	-
Horiz. %	99.65%	99.73%	100.20%	100.22%	100.26%	100.01%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	47.51%	47.56%	48.91%	49.87%	52.69%	54.52%	54.72%	-
YoY %	-0.11%	-2.76%	-1.93%	-5.35%	-3.36%	-0.37%	-	-
Horiz. %	86.82%	86.92%	89.38%	91.14%	96.29%	99.63%	100.00%	-
ROE	35.32%	42.00%	38.14%	44.44%	42.15%	49.05%	40.22%	-
YoY %	-15.90%	10.12%	-14.18%	5.43%	-14.07%	21.95%	-	-
Horiz. %	87.82%	104.43%	94.83%	110.49%	104.80%	121.95%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	36.43	39.74	41.33	41.89	41.60	42.29	41.90	-8.88%
YoY %	-8.33%	-3.85%	-1.34%	0.70%	-1.63%	0.93%	-	-
Horiz. %	86.95%	94.84%	98.64%	99.98%	99.28%	100.93%	100.00%	-
EPS	17.31	18.90	20.21	20.89	21.92	23.05	22.93	-17.04%
YoY %	-8.41%	-6.48%	-3.26%	-4.70%	-4.90%	0.52%	-	-
Horiz. %	75.49%	82.42%	88.14%	91.10%	95.60%	100.52%	100.00%	-
DPS	16.00	20.00	20.00	20.00	27.00	27.00	27.00	-29.38%
YoY %	-20.00%	0.00%	0.00%	-25.93%	0.00%	0.00%	-	-
Horiz. %	59.26%	74.07%	74.07%	74.07%	100.00%	100.00%	100.00%	-
NAPS	0.49	0.45	0.53	0.47	0.52	0.47	0.57	-9.56%
YoY %	8.89%	-15.09%	12.77%	-9.62%	10.64%	-17.54%	-	-
Horiz. %	85.96%	78.95%	92.98%	82.46%	91.23%	82.46%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 374,519
RPS	29.30	31.99	33.43	33.89	33.67	34.14	33.82	-9.09%
YoY %	-8.41%	-4.31%	-1.36%	0.65%	-1.38%	0.95%	-	-
Horiz. %	86.64%	94.59%	98.85%	100.21%	99.56%	100.95%	100.00%	-
EPS	13.92	15.22	16.35	16.90	17.74	18.61	18.51	-17.26%
YoY %	-8.54%	-6.91%	-3.25%	-4.74%	-4.67%	0.54%	-	-
Horiz. %	75.20%	82.23%	88.33%	91.30%	95.84%	100.54%	100.00%	-
DPS	12.92	16.18	16.18	16.18	21.79	21.75	21.75	-29.26%
YoY %	-20.15%	0.00%	0.00%	-25.75%	0.18%	0.00%	-	-
Horiz. %	59.40%	74.39%	74.39%	74.39%	100.18%	100.00%	100.00%	-
NAPS	0.3942	0.3623	0.4287	0.3802	0.4209	0.3795	0.4601	-9.76%
YoY %	8.80%	-15.49%	12.76%	-9.67%	10.91%	-17.52%	-	-
Horiz. %	85.68%	78.74%	93.18%	82.63%	91.48%	82.48%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.08	2.01	1.85	2.67	2.98	3.12	3.16	-
P/RPS	2.96	5.06	4.48	6.37	7.16	7.38	7.54	-46.29%
YoY %	-41.50%	12.95%	-29.67%	-11.03%	-2.98%	-2.12%	-	-
Horiz. %	39.26%	67.11%	59.42%	84.48%	94.96%	97.88%	100.00%	-
P/EPS	6.24	10.63	9.15	12.78	13.60	13.53	13.78	-40.94%
YoY %	-41.30%	16.17%	-28.40%	-6.03%	0.52%	-1.81%	-	-
Horiz. %	45.28%	77.14%	66.40%	92.74%	98.69%	98.19%	100.00%	-
EY	16.02	9.40	10.93	7.82	7.35	7.39	7.26	69.24%
YoY %	70.43%	-14.00%	39.77%	6.39%	-0.54%	1.79%	-	-
Horiz. %	220.66%	129.48%	150.55%	107.71%	101.24%	101.79%	100.00%	-
DY	14.81	9.95	10.81	7.49	9.06	8.65	8.54	44.19%
YoY %	48.84%	-7.96%	44.33%	-17.33%	4.74%	1.29%	-	-
Horiz. %	173.42%	116.51%	126.58%	87.70%	106.09%	101.29%	100.00%	-
P/NAPS	2.20	4.47	3.49	5.68	5.73	6.64	5.54	-45.88%
YoY %	-50.78%	28.08%	-38.56%	-0.87%	-13.70%	19.86%	-	-
Horiz. %	39.71%	80.69%	63.00%	102.53%	103.43%	119.86%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	01/12/08	28/08/08	27/05/08	28/02/08	30/10/07	14/08/07	28/05/07	-
Price	0.94	1.48	2.28	2.10	2.95	3.02	3.24	-
P/RPS	2.58	3.72	5.52	5.01	7.09	7.14	7.73	-51.78%
YoY %	-30.65%	-32.61%	10.18%	-29.34%	-0.70%	-7.63%	-	-
Horiz. %	33.38%	48.12%	71.41%	64.81%	91.72%	92.37%	100.00%	-
P/EPS	5.43	7.83	11.28	10.05	13.46	13.10	14.13	-47.05%
YoY %	-30.65%	-30.59%	12.24%	-25.33%	2.75%	-7.29%	-	-
Horiz. %	38.43%	55.41%	79.83%	71.13%	95.26%	92.71%	100.00%	-
EY	18.41	12.77	8.87	9.95	7.43	7.63	7.08	88.76%
YoY %	44.17%	43.97%	-10.85%	33.92%	-2.62%	7.77%	-	-
Horiz. %	260.03%	180.37%	125.28%	140.54%	104.94%	107.77%	100.00%	-
DY	17.02	13.51	8.77	9.52	9.15	8.94	8.33	60.80%
YoY %	25.98%	54.05%	-7.88%	4.04%	2.35%	7.32%	-	-
Horiz. %	204.32%	162.18%	105.28%	114.29%	109.84%	107.32%	100.00%	-
P/NAPS	1.92	3.29	4.30	4.47	5.67	6.43	5.68	-51.37%
YoY %	-41.64%	-23.49%	-3.80%	-21.16%	-11.82%	13.20%	-	-
Horiz. %	33.80%	57.92%	75.70%	78.70%	99.82%	113.20%	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

No trading signals available.

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

994

HLIND

HONG LEONG INDUSTRIES BHD

913

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

448

YTLPOWR

YTL POWER INTERNATIONAL BHD

415

JCY

JCY INTERNATIONAL BERHAD

412

GENTING

GENTING BHD

377

UCHITEC

UCHI TECHNOLOGIES BHD

342

GENM

GENTING MALAYSIA BERHAD

299

MAYBANK

MALAYAN BANKING BHD

280

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