[UCHITEC] QoQ TTM Result on 31-Dec-2016 [#4]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	133,540	127,067	122,750	120,897	119,634	117,546	117,591	8.84%
YoY %	5.09%	3.52%	1.53%	1.06%	1.78%	-0.04%	-	-
Horiz. %	113.56%	108.06%	104.39%	102.81%	101.74%	99.96%	100.00%	-
PBT	65,465	62,397	57,969	57,087	60,240	53,308	53,566	14.29%
YoY %	4.92%	7.64%	1.55%	-5.23%	13.00%	-0.48%	-	-
Horiz. %	122.21%	116.49%	108.22%	106.57%	112.46%	99.52%	100.00%	-
Tax	-1,616	-1,624	-1,630	-1,579	-1,234	-1,239	-1,108	28.57%
YoY %	0.49%	0.37%	-3.23%	-27.96%	0.40%	-11.82%	-	-
Horiz. %	145.85%	146.57%	147.11%	142.51%	111.37%	111.82%	100.00%	-
NP	63,849	60,773	56,339	55,508	59,006	52,069	52,458	13.98%
YoY %	5.06%	7.87%	1.50%	-5.93%	13.32%	-0.74%	-	-
Horiz. %	121.71%	115.85%	107.40%	105.81%	112.48%	99.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,849	60,773	56,339	55,508	59,006	52,069	52,458	13.98%
YoY %	5.06%	7.87%	1.50%	-5.93%	13.32%	-0.74%	-	-
Horiz. %	121.71%	115.85%	107.40%	105.81%	112.48%	99.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.47%	2.60%	2.81%	2.77%	2.05%	2.32%	2.07%	-
YoY %	-5.00%	-7.47%	1.44%	35.12%	-11.64%	12.08%	-	-
Horiz. %	119.32%	125.60%	135.75%	133.82%	99.03%	112.08%	100.00%	-
Total Cost	69,691	66,294	66,411	65,389	60,628	65,477	65,133	4.60%
YoY %	5.12%	-0.18%	1.56%	7.85%	-7.41%	0.53%	-	-
Horiz. %	107.00%	101.78%	101.96%	100.39%	93.08%	100.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	271,052	248,934	266,341	240,862	240,787	216,521	240,384	8.32%
YoY %	8.89%	-6.54%	10.58%	0.03%	11.21%	-9.93%	-	-
Horiz. %	112.76%	103.56%	110.80%	100.20%	100.17%	90.07%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	107,543	53,628	53,628	53,628	43,198	41,692	41,692	87.97%
YoY %	100.54%	0.00%	0.00%	24.14%	3.61%	0.00%	-	-
Horiz. %	257.95%	128.63%	128.63%	128.63%	103.61%	100.00%	100.00%	-
Div Payout %	168.43%	88.24%	95.19%	96.61%	73.21%	80.07%	79.48%	-
YoY %	90.88%	-7.30%	-1.47%	31.96%	-8.57%	0.74%	-	-
Horiz. %	211.91%	111.02%	119.77%	121.55%	92.11%	100.74%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	271,052	248,934	266,341	240,862	240,787	216,521	240,384	8.32%
YoY %	8.89%	-6.54%	10.58%	0.03%	11.21%	-9.93%	-	-
Horiz. %	112.76%	103.56%	110.80%	100.20%	100.17%	90.07%	100.00%	-
NOSH	445,103	445,083	443,695	443,695	443,695	393,675	387,716	9.62%
YoY %	0.00%	0.31%	0.00%	0.00%	12.71%	1.54%	-	-
Horiz. %	114.80%	114.80%	114.44%	114.44%	114.44%	101.54%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	47.81%	47.83%	45.90%	45.91%	49.32%	44.30%	44.61%	-
YoY %	-0.04%	4.20%	-0.02%	-6.91%	11.33%	-0.69%	-	-
Horiz. %	107.17%	107.22%	102.89%	102.91%	110.56%	99.31%	100.00%	-
ROE	23.56%	24.41%	21.15%	23.05%	24.51%	24.05%	21.82%	-
YoY %	-3.48%	15.41%	-8.24%	-5.96%	1.91%	10.22%	-	-
Horiz. %	107.97%	111.87%	96.93%	105.64%	112.33%	110.22%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	30.55	29.10	28.11	29.11	29.31	29.86	30.33	0.48%
YoY %	4.98%	3.52%	-3.44%	-0.68%	-1.84%	-1.55%	-	-
Horiz. %	100.73%	95.94%	92.68%	95.98%	96.64%	98.45%	100.00%	-
EPS	14.60	13.92	12.90	13.37	14.46	13.23	13.53	5.20%
YoY %	4.89%	7.91%	-3.52%	-7.54%	9.30%	-2.22%	-	-
Horiz. %	107.91%	102.88%	95.34%	98.82%	106.87%	97.78%	100.00%	-
DPS	24.60	12.28	12.28	12.91	10.58	10.59	10.75	73.56%
YoY %	100.33%	0.00%	-4.88%	22.02%	-0.09%	-1.49%	-	-
Horiz. %	228.84%	114.23%	114.23%	120.09%	98.42%	98.51%	100.00%	-
NAPS	0.62	0.57	0.61	0.58	0.59	0.55	0.62	0.00%
YoY %	8.77%	-6.56%	5.17%	-1.69%	7.27%	-11.29%	-	-
Horiz. %	100.00%	91.94%	98.39%	93.55%	95.16%	88.71%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 443,695
RPS	28.83	27.44	26.50	26.10	25.83	25.38	25.39	8.83%
YoY %	5.07%	3.55%	1.53%	1.05%	1.77%	-0.04%	-	-
Horiz. %	113.55%	108.07%	104.37%	102.80%	101.73%	99.96%	100.00%	-
EPS	13.79	13.12	12.17	11.99	12.74	11.24	11.33	13.98%
YoY %	5.11%	7.81%	1.50%	-5.89%	13.35%	-0.79%	-	-
Horiz. %	121.71%	115.80%	107.41%	105.83%	112.44%	99.21%	100.00%	-
DPS	23.22	11.58	11.58	11.58	9.33	9.00	9.00	88.00%
YoY %	100.52%	0.00%	0.00%	24.12%	3.67%	0.00%	-	-
Horiz. %	258.00%	128.67%	128.67%	128.67%	103.67%	100.00%	100.00%	-
NAPS	0.5853	0.5375	0.5751	0.5201	0.5199	0.4675	0.5191	8.32%
YoY %	8.89%	-6.54%	10.57%	0.04%	11.21%	-9.94%	-	-
Horiz. %	112.75%	103.54%	110.79%	100.19%	100.15%	90.06%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	2.59	1.85	1.79	1.78	1.67	1.53	1.67	-
P/RPS	8.48	6.36	6.37	6.11	5.70	5.12	5.51	33.26%
YoY %	33.33%	-0.16%	4.26%	7.19%	11.33%	-7.08%	-	-
Horiz. %	153.90%	115.43%	115.61%	110.89%	103.45%	92.92%	100.00%	-
P/EPS	17.73	13.29	13.87	13.32	11.55	11.57	12.34	27.30%
YoY %	33.41%	-4.18%	4.13%	15.32%	-0.17%	-6.24%	-	-
Horiz. %	143.68%	107.70%	112.40%	107.94%	93.60%	93.76%	100.00%	-
EY	5.64	7.52	7.21	7.51	8.66	8.64	8.10	-21.42%
YoY %	-25.00%	4.30%	-3.99%	-13.28%	0.23%	6.67%	-	-
Horiz. %	69.63%	92.84%	89.01%	92.72%	106.91%	106.67%	100.00%	-
DY	9.50	6.64	6.86	7.25	6.34	6.92	6.44	29.55%
YoY %	43.07%	-3.21%	-5.38%	14.35%	-8.38%	7.45%	-	-
Horiz. %	147.52%	103.11%	106.52%	112.58%	98.45%	107.45%	100.00%	-
P/NAPS	4.18	3.25	2.93	3.07	2.83	2.78	2.69	34.12%
YoY %	28.62%	10.92%	-4.56%	8.48%	1.80%	3.35%	-	-
Horiz. %	155.39%	120.82%	108.92%	114.13%	105.20%	103.35%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	23/11/17	23/08/17	22/05/17	24/02/17	25/11/16	24/08/16	17/05/16	-
Price	3.14	2.10	1.88	1.80	1.80	1.66	1.70	-
P/RPS	10.28	7.22	6.69	6.18	6.14	5.56	5.61	49.69%
YoY %	42.38%	7.92%	8.25%	0.65%	10.43%	-0.89%	-	-
Horiz. %	183.24%	128.70%	119.25%	110.16%	109.45%	99.11%	100.00%	-
P/EPS	21.50	15.09	14.57	13.47	12.45	12.55	12.56	43.05%
YoY %	42.48%	3.57%	8.17%	8.19%	-0.80%	-0.08%	-	-
Horiz. %	171.18%	120.14%	116.00%	107.25%	99.12%	99.92%	100.00%	-
EY	4.65	6.63	6.86	7.43	8.03	7.97	7.96	-30.09%
YoY %	-29.86%	-3.35%	-7.67%	-7.47%	0.75%	0.13%	-	-
Horiz. %	58.42%	83.29%	86.18%	93.34%	100.88%	100.13%	100.00%	-
DY	7.83	5.85	6.53	7.17	5.88	6.38	6.33	15.21%
YoY %	33.85%	-10.41%	-8.93%	21.94%	-7.84%	0.79%	-	-
Horiz. %	123.70%	92.42%	103.16%	113.27%	92.89%	100.79%	100.00%	-
P/NAPS	5.06	3.68	3.08	3.10	3.05	3.02	2.74	50.46%
YoY %	37.50%	19.48%	-0.65%	1.64%	0.99%	10.22%	-	-
Horiz. %	184.67%	134.31%	112.41%	113.14%	111.31%	110.22%	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