[UCHITEC] QoQ TTM Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	99,561	91,621	89,010	83,139	88,682	93,037	104,220	-3.00%
YoY %	8.67%	2.93%	7.06%	-6.25%	-4.68%	-10.73%	-	-
Horiz. %	95.53%	87.91%	85.41%	79.77%	85.09%	89.27%	100.00%	-
PBT	51,013	43,939	34,644	27,710	28,555	32,402	44,668	9.24%
YoY %	16.10%	26.83%	25.02%	-2.96%	-11.87%	-27.46%	-	-
Horiz. %	114.20%	98.37%	77.56%	62.04%	63.93%	72.54%	100.00%	-
Tax	-686	-543	-509	-758	-890	-1,188	-1,721	-45.80%
YoY %	-26.34%	-6.68%	32.85%	14.83%	25.08%	30.97%	-	-
Horiz. %	39.86%	31.55%	29.58%	44.04%	51.71%	69.03%	100.00%	-
NP	50,327	43,396	34,135	26,952	27,665	31,214	42,947	11.13%
YoY %	15.97%	27.13%	26.65%	-2.58%	-11.37%	-27.32%	-	-
Horiz. %	117.18%	101.05%	79.48%	62.76%	64.42%	72.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,327	43,396	34,135	26,952	27,665	31,214	42,947	11.13%
YoY %	15.97%	27.13%	26.65%	-2.58%	-11.37%	-27.32%	-	-
Horiz. %	117.18%	101.05%	79.48%	62.76%	64.42%	72.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.34%	1.24%	1.47%	2.74%	3.12%	3.67%	3.85%	-
YoY %	8.06%	-15.65%	-46.35%	-12.18%	-14.99%	-4.68%	-	-
Horiz. %	34.81%	32.21%	38.18%	71.17%	81.04%	95.32%	100.00%	-
Total Cost	49,234	48,225	54,875	56,187	61,017	61,823	61,273	-13.55%
YoY %	2.09%	-12.12%	-2.34%	-7.92%	-1.30%	0.90%	-	-
Horiz. %	80.35%	78.71%	89.56%	91.70%	99.58%	100.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	185,264	174,539	174,566	163,496	162,995	155,499	173,649	4.40%
YoY %	6.14%	-0.02%	6.77%	0.31%	4.82%	-10.45%	-	-
Horiz. %	106.69%	100.51%	100.53%	94.15%	93.86%	89.55%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	29,673	22,260	22,260	22,260	33,420	44,650	44,650	-23.82%
YoY %	33.30%	0.00%	0.00%	-33.39%	-25.15%	0.00%	-	-
Horiz. %	66.46%	49.85%	49.85%	49.85%	74.85%	100.00%	100.00%	-
Div Payout %	58.96%	51.30%	65.21%	82.59%	120.80%	143.05%	103.97%	-
YoY %	14.93%	-21.33%	-21.04%	-31.63%	-15.55%	37.59%	-	-
Horiz. %	56.71%	49.34%	62.72%	79.44%	116.19%	137.59%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	185,264	174,539	174,566	163,496	162,995	155,499	173,649	4.40%
YoY %	6.14%	-0.02%	6.77%	0.31%	4.82%	-10.45%	-	-
Horiz. %	106.69%	100.51%	100.53%	94.15%	93.86%	89.55%	100.00%	-
NOSH	370,528	371,360	371,417	371,582	370,443	370,238	369,466	0.19%
YoY %	-0.22%	-0.02%	-0.04%	0.31%	0.06%	0.21%	-	-
Horiz. %	100.29%	100.51%	100.53%	100.57%	100.26%	100.21%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	50.55%	47.36%	38.35%	32.42%	31.20%	33.55%	41.21%	-
YoY %	6.74%	23.49%	18.29%	3.91%	-7.00%	-18.59%	-	-
Horiz. %	122.66%	114.92%	93.06%	78.67%	75.71%	81.41%	100.00%	-
ROE	27.16%	24.86%	19.55%	16.48%	16.97%	20.07%	24.73%	-
YoY %	9.25%	27.16%	18.63%	-2.89%	-15.45%	-18.84%	-	-
Horiz. %	109.83%	100.53%	79.05%	66.64%	68.62%	81.16%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	26.87	24.67	23.96	22.37	23.94	25.13	28.21	-3.18%
YoY %	8.92%	2.96%	7.11%	-6.56%	-4.74%	-10.92%	-	-
Horiz. %	95.25%	87.45%	84.93%	79.30%	84.86%	89.08%	100.00%	-
EPS	13.58	11.69	9.19	7.25	7.47	8.43	11.62	10.93%
YoY %	16.17%	27.20%	26.76%	-2.95%	-11.39%	-27.45%	-	-
Horiz. %	116.87%	100.60%	79.09%	62.39%	64.29%	72.55%	100.00%	-
DPS	8.00	6.00	6.00	6.00	9.00	12.00	12.00	-23.66%
YoY %	33.33%	0.00%	0.00%	-33.33%	-25.00%	0.00%	-	-
Horiz. %	66.67%	50.00%	50.00%	50.00%	75.00%	100.00%	100.00%	-
NAPS	0.50	0.47	0.47	0.44	0.44	0.42	0.47	4.20%
YoY %	6.38%	0.00%	6.82%	0.00%	4.76%	-10.64%	-	-
Horiz. %	106.38%	100.00%	100.00%	93.62%	93.62%	89.36%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 371,582
RPS	21.51	19.79	19.23	17.96	19.16	20.10	22.51	-2.98%
YoY %	8.69%	2.91%	7.07%	-6.26%	-4.68%	-10.71%	-	-
Horiz. %	95.56%	87.92%	85.43%	79.79%	85.12%	89.29%	100.00%	-
EPS	10.87	9.37	7.37	5.82	5.98	6.74	9.28	11.10%
YoY %	16.01%	27.14%	26.63%	-2.68%	-11.28%	-27.37%	-	-
Horiz. %	117.13%	100.97%	79.42%	62.72%	64.44%	72.63%	100.00%	-
DPS	6.41	4.81	4.81	4.81	7.22	9.65	9.65	-23.85%
YoY %	33.26%	0.00%	0.00%	-33.38%	-25.18%	0.00%	-	-
Horiz. %	66.42%	49.84%	49.84%	49.84%	74.82%	100.00%	100.00%	-
NAPS	0.4002	0.377	0.3771	0.3532	0.3521	0.3359	0.3751	4.40%
YoY %	6.15%	-0.03%	6.77%	0.31%	4.82%	-10.45%	-	-
Horiz. %	106.69%	100.51%	100.53%	94.16%	93.87%	89.55%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.37	1.29	1.38	1.34	1.29	1.13	1.07	-
P/RPS	5.10	5.23	5.76	5.99	5.39	4.50	3.79	21.86%
YoY %	-2.49%	-9.20%	-3.84%	11.13%	19.78%	18.73%	-	-
Horiz. %	134.56%	137.99%	151.98%	158.05%	142.22%	118.73%	100.00%	-
P/EPS	10.09	11.04	15.02	18.47	17.27	13.40	9.21	6.26%
YoY %	-8.61%	-26.50%	-18.68%	6.95%	28.88%	45.49%	-	-
Horiz. %	109.55%	119.87%	163.08%	200.54%	187.51%	145.49%	100.00%	-
EY	9.91	9.06	6.66	5.41	5.79	7.46	10.86	-5.91%
YoY %	9.38%	36.04%	23.11%	-6.56%	-22.39%	-31.31%	-	-
Horiz. %	91.25%	83.43%	61.33%	49.82%	53.31%	68.69%	100.00%	-
DY	5.84	4.65	4.35	4.48	6.98	10.62	11.21	-35.22%
YoY %	25.59%	6.90%	-2.90%	-35.82%	-34.27%	-5.26%	-	-
Horiz. %	52.10%	41.48%	38.80%	39.96%	62.27%	94.74%	100.00%	-
P/NAPS	2.74	2.74	2.94	3.05	2.93	2.69	2.28	13.02%
YoY %	0.00%	-6.80%	-3.61%	4.10%	8.92%	17.98%	-	-
Horiz. %	120.18%	120.18%	128.95%	133.77%	128.51%	117.98%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	23/11/10	19/08/10	26/05/10	24/02/10	25/11/09	25/08/09	15/05/09	-
Price	1.31	1.41	1.23	1.27	1.52	1.30	1.30	-
P/RPS	4.88	5.72	5.13	5.68	6.35	5.17	4.61	3.86%
YoY %	-14.69%	11.50%	-9.68%	-10.55%	22.82%	12.15%	-	-
Horiz. %	105.86%	124.08%	111.28%	123.21%	137.74%	112.15%	100.00%	-
P/EPS	9.64	12.07	13.38	17.51	20.35	15.42	11.18	-9.39%
YoY %	-20.13%	-9.79%	-23.59%	-13.96%	31.97%	37.92%	-	-
Horiz. %	86.23%	107.96%	119.68%	156.62%	182.02%	137.92%	100.00%	-
EY	10.37	8.29	7.47	5.71	4.91	6.49	8.94	10.38%
YoY %	25.09%	10.98%	30.82%	16.29%	-24.35%	-27.40%	-	-
Horiz. %	116.00%	92.73%	83.56%	63.87%	54.92%	72.60%	100.00%	-
DY	6.11	4.26	4.88	4.72	5.92	9.23	9.23	-24.02%
YoY %	43.43%	-12.70%	3.39%	-20.27%	-35.86%	0.00%	-	-
Horiz. %	66.20%	46.15%	52.87%	51.14%	64.14%	100.00%	100.00%	-
P/NAPS	2.62	3.00	2.62	2.89	3.45	3.10	2.77	-3.64%
YoY %	-12.67%	14.50%	-9.34%	-16.23%	11.29%	11.91%	-	-
Horiz. %	94.58%	108.30%	94.58%	104.33%	124.55%	111.91%	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