[UCHITEC] QoQ TTM Result on 31-Mar-2005 [#1]

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
TTM Result
Revenue	131,884	129,788	125,794	121,505	115,352	112,966	113,555	10.46%
YoY %	1.61%	3.18%	3.53%	5.33%	2.11%	-0.52%	-	-
Horiz. %	116.14%	114.30%	110.78%	107.00%	101.58%	99.48%	100.00%	-
PBT	74,872	73,501	71,182	68,509	64,537	60,232	59,969	15.90%
YoY %	1.87%	3.26%	3.90%	6.15%	7.15%	0.44%	-	-
Horiz. %	124.85%	122.56%	118.70%	114.24%	107.62%	100.44%	100.00%	-
Tax	-1,294	-1,665	-2,398	-2,036	-1,778	-1,906	-1,800	-19.70%
YoY %	22.28%	30.57%	-17.78%	-14.51%	6.72%	-5.89%	-	-
Horiz. %	71.89%	92.50%	133.22%	113.11%	98.78%	105.89%	100.00%	-
NP	73,578	71,836	68,784	66,473	62,759	58,326	58,169	16.91%
YoY %	2.42%	4.44%	3.48%	5.92%	7.60%	0.27%	-	-
Horiz. %	126.49%	123.50%	118.25%	114.28%	107.89%	100.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	73,578	71,836	68,784	66,473	62,759	58,326	58,169	16.91%
YoY %	2.42%	4.44%	3.48%	5.92%	7.60%	0.27%	-	-
Horiz. %	126.49%	123.50%	118.25%	114.28%	107.89%	100.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.73%	2.27%	3.37%	2.97%	2.76%	3.16%	3.00%	-
YoY %	-23.79%	-32.64%	13.47%	7.61%	-12.66%	5.33%	-	-
Horiz. %	57.67%	75.67%	112.33%	99.00%	92.00%	105.33%	100.00%	-
Total Cost	58,306	57,952	57,010	55,032	52,593	54,640	55,386	3.47%
YoY %	0.61%	1.65%	3.59%	4.64%	-3.75%	-1.35%	-	-
Horiz. %	105.27%	104.63%	102.93%	99.36%	94.96%	98.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	176,710	191,127	168,855	194,260	174,314	199,866	185,041	-3.01%
YoY %	-7.54%	13.19%	-13.08%	11.44%	-12.78%	8.01%	-	-
Horiz. %	95.50%	103.29%	91.25%	104.98%	94.20%	108.01%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	132,245	95,430	73,086	73,086	48,646	48,646	23,366	216.58%
YoY %	38.58%	30.57%	0.00%	50.24%	0.00%	108.19%	-	-
Horiz. %	565.97%	408.41%	312.79%	312.79%	208.19%	208.19%	100.00%	-
Div Payout %	179.73%	132.85%	106.25%	109.95%	77.51%	83.41%	40.17%	-
YoY %	35.29%	25.04%	-3.37%	41.85%	-7.07%	107.64%	-	-
Horiz. %	447.42%	330.72%	264.50%	273.71%	192.95%	207.64%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	176,710	191,127	168,855	194,260	174,314	199,866	185,041	-3.01%
YoY %	-7.54%	13.19%	-13.08%	11.44%	-12.78%	8.01%	-	-
Horiz. %	95.50%	103.29%	91.25%	104.98%	94.20%	108.01%	100.00%	-
NOSH	368,145	367,552	367,078	366,529	363,154	363,393	362,827	0.97%
YoY %	0.16%	0.13%	0.15%	0.93%	-0.07%	0.16%	-	-
Horiz. %	101.47%	101.30%	101.17%	101.02%	100.09%	100.16%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	55.79%	55.35%	54.68%	54.71%	54.41%	51.63%	51.23%	-
YoY %	0.79%	1.23%	-0.05%	0.55%	5.38%	0.78%	-	-
Horiz. %	108.90%	108.04%	106.73%	106.79%	106.21%	100.78%	100.00%	-
ROE	41.64%	37.59%	40.74%	34.22%	36.00%	29.18%	31.44%	-
YoY %	10.77%	-7.73%	19.05%	-4.94%	23.37%	-7.19%	-	-
Horiz. %	132.44%	119.56%	129.58%	108.84%	114.50%	92.81%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	35.82	35.31	34.27	33.15	31.76	31.09	31.30	9.38%
YoY %	1.44%	3.03%	3.38%	4.38%	2.16%	-0.67%	-	-
Horiz. %	114.44%	112.81%	109.49%	105.91%	101.47%	99.33%	100.00%	-
EPS	19.99	19.54	18.74	18.14	17.28	16.05	16.03	15.80%
YoY %	2.30%	4.27%	3.31%	4.98%	7.66%	0.12%	-	-
Horiz. %	124.70%	121.90%	116.91%	113.16%	107.80%	100.12%	100.00%	-
DPS	36.00	26.00	20.00	20.00	13.40	13.39	6.44	213.99%
YoY %	38.46%	30.00%	0.00%	49.25%	0.07%	107.92%	-	-
Horiz. %	559.01%	403.73%	310.56%	310.56%	208.07%	207.92%	100.00%	-
NAPS	0.48	0.52	0.46	0.53	0.48	0.55	0.51	-3.95%
YoY %	-7.69%	13.04%	-13.21%	10.42%	-12.73%	7.84%	-	-
Horiz. %	94.12%	101.96%	90.20%	103.92%	94.12%	107.84%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 366,529
RPS	28.48	28.03	27.17	26.24	24.91	24.40	24.52	10.46%
YoY %	1.61%	3.17%	3.54%	5.34%	2.09%	-0.49%	-	-
Horiz. %	116.15%	114.31%	110.81%	107.01%	101.59%	99.51%	100.00%	-
EPS	15.89	15.51	14.86	14.36	13.55	12.60	12.56	16.92%
YoY %	2.45%	4.37%	3.48%	5.98%	7.54%	0.32%	-	-
Horiz. %	126.51%	123.49%	118.31%	114.33%	107.88%	100.32%	100.00%	-
DPS	28.56	20.61	15.78	15.78	10.51	10.51	5.05	216.42%
YoY %	38.57%	30.61%	0.00%	50.14%	0.00%	108.12%	-	-
Horiz. %	565.54%	408.12%	312.48%	312.48%	208.12%	208.12%	100.00%	-
NAPS	0.3816	0.4128	0.3647	0.4195	0.3765	0.4316	0.3996	-3.01%
YoY %	-7.56%	13.19%	-13.06%	11.42%	-12.77%	8.01%	-	-
Horiz. %	95.50%	103.30%	91.27%	104.98%	94.22%	108.01%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	3.00	3.00	2.94	2.65	2.29	2.00	1.77	-
P/RPS	8.37	8.50	8.58	7.99	7.21	6.43	5.66	29.70%
YoY %	-1.53%	-0.93%	7.38%	10.82%	12.13%	13.60%	-	-
Horiz. %	147.88%	150.18%	151.59%	141.17%	127.39%	113.60%	100.00%	-
P/EPS	15.01	15.35	15.69	14.61	13.25	12.46	11.04	22.65%
YoY %	-2.21%	-2.17%	7.39%	10.26%	6.34%	12.86%	-	-
Horiz. %	135.96%	139.04%	142.12%	132.34%	120.02%	112.86%	100.00%	-
EY	6.66	6.51	6.37	6.84	7.55	8.03	9.06	-18.50%
YoY %	2.30%	2.20%	-6.87%	-9.40%	-5.98%	-11.37%	-	-
Horiz. %	73.51%	71.85%	70.31%	75.50%	83.33%	88.63%	100.00%	-
DY	12.00	8.67	6.80	7.55	5.85	6.69	3.64	121.02%
YoY %	38.41%	27.50%	-9.93%	29.06%	-12.56%	83.79%	-	-
Horiz. %	329.67%	238.19%	186.81%	207.42%	160.71%	183.79%	100.00%	-
P/NAPS	6.25	5.77	6.39	5.00	4.77	3.64	3.47	47.87%
YoY %	8.32%	-9.70%	27.80%	4.82%	31.04%	4.90%	-	-
Horiz. %	180.12%	166.28%	184.15%	144.09%	137.46%	104.90%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	24/02/06	23/11/05	15/08/05	27/05/05	28/02/05	25/11/04	23/08/04	-
Price	3.30	3.10	3.04	2.85	2.48	2.22	1.79	-
P/RPS	9.21	8.78	8.87	8.60	7.81	7.14	5.72	37.25%
YoY %	4.90%	-1.01%	3.14%	10.12%	9.38%	24.83%	-	-
Horiz. %	161.01%	153.50%	155.07%	150.35%	136.54%	124.83%	100.00%	-
P/EPS	16.51	15.86	16.22	15.71	14.35	13.83	11.17	29.66%
YoY %	4.10%	-2.22%	3.25%	9.48%	3.76%	23.81%	-	-
Horiz. %	147.81%	141.99%	145.21%	140.64%	128.47%	123.81%	100.00%	-
EY	6.06	6.30	6.16	6.36	6.97	7.23	8.96	-22.89%
YoY %	-3.81%	2.27%	-3.14%	-8.75%	-3.60%	-19.31%	-	-
Horiz. %	67.63%	70.31%	68.75%	70.98%	77.79%	80.69%	100.00%	-
DY	10.91	8.39	6.58	7.02	5.40	6.03	3.60	108.99%
YoY %	30.04%	27.51%	-6.27%	30.00%	-10.45%	67.50%	-	-
Horiz. %	303.06%	233.06%	182.78%	195.00%	150.00%	167.50%	100.00%	-
P/NAPS	6.88	5.96	6.61	5.38	5.17	4.04	3.51	56.43%
YoY %	15.44%	-9.83%	22.86%	4.06%	27.97%	15.10%	-	-
Horiz. %	196.01%	169.80%	188.32%	153.28%	147.29%	115.10%	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