[UCHITEC] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	83,816	129,437	157,736	154,200	134,078	114,830	125,088	-6.44%
YoY %	-35.25%	-17.94%	2.29%	15.01%	16.76%	-8.20%	-	-
Horiz. %	67.01%	103.48%	126.10%	123.27%	107.19%	91.80%	100.00%	-
PBT	23,257	66,128	82,365	86,577	75,389	63,437	64,438	-15.60%
YoY %	-64.83%	-19.71%	-4.87%	14.84%	18.84%	-1.55%	-	-
Horiz. %	36.09%	102.62%	127.82%	134.36%	116.99%	98.45%	100.00%	-
Tax	-1,093	-2,520	-382	-2,233	-2,172	-2,322	-2,997	-15.46%
YoY %	56.63%	-559.69%	82.89%	-2.81%	6.46%	22.52%	-	-
Horiz. %	36.47%	84.08%	12.75%	74.51%	72.47%	77.48%	100.00%	-
NP	22,164	63,608	81,982	84,344	73,217	61,114	61,441	-15.61%
YoY %	-65.16%	-22.41%	-2.80%	15.20%	19.80%	-0.53%	-	-
Horiz. %	36.07%	103.53%	133.43%	137.28%	119.17%	99.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,164	63,608	81,982	84,344	73,217	61,114	61,441	-15.61%
YoY %	-65.16%	-22.41%	-2.80%	15.20%	19.80%	-0.53%	-	-
Horiz. %	36.07%	103.53%	133.43%	137.28%	119.17%	99.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.70%	3.81%	0.46%	2.58%	2.88%	3.66%	4.65%	-
YoY %	23.36%	728.26%	-82.17%	-10.42%	-21.31%	-21.29%	-	-
Horiz. %	101.08%	81.94%	9.89%	55.48%	61.94%	78.71%	100.00%	-
Total Cost	61,652	65,829	75,753	69,856	60,861	53,716	63,646	-0.52%
YoY %	-6.35%	-13.10%	8.44%	14.78%	13.30%	-15.60%	-	-
Horiz. %	96.87%	103.43%	119.02%	109.76%	95.62%	84.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	163,261	182,339	194,721	208,993	191,129	199,602	181,926	-1.78%
YoY %	-10.46%	-6.36%	-6.83%	9.35%	-4.24%	9.72%	-	-
Horiz. %	89.74%	100.23%	107.03%	114.88%	105.06%	109.72%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	14,841	29,769	49,928	49,760	127,419	188,715	418	81.19%
YoY %	-50.15%	-40.38%	0.34%	-60.95%	-32.48%	45,047.13%	-	-
Horiz. %	3,550.48%	7,121.77%	11,944.50%	11,904.31%	30,483.01%	45,147.13%	100.00%	-
Div Payout %	66.96%	46.80%	60.90%	59.00%	174.03%	308.79%	0.68%	-
YoY %	43.08%	-23.15%	3.22%	-66.10%	-43.64%	45,310.29%	-	-
Horiz. %	9,847.06%	6,882.35%	8,955.88%	8,676.47%	25,592.65%	45,410.29%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	163,261	182,339	194,721	208,993	191,129	199,602	181,926	-1.78%
YoY %	-10.46%	-6.36%	-6.83%	9.35%	-4.24%	9.72%	-	-
Horiz. %	89.74%	100.23%	107.03%	114.88%	105.06%	109.72%	100.00%	-
NOSH	371,049	372,121	374,464	373,203	367,556	362,913	71,343	31.59%
YoY %	-0.29%	-0.63%	0.34%	1.54%	1.28%	408.69%	-	-
Horiz. %	520.09%	521.59%	524.88%	523.11%	515.20%	508.69%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	26.44%	49.14%	51.97%	54.70%	54.61%	53.22%	49.12%	-
YoY %	-46.19%	-5.45%	-4.99%	0.16%	2.61%	8.35%	-	-
Horiz. %	53.83%	100.04%	105.80%	111.36%	111.18%	108.35%	100.00%	-
ROE	13.58%	34.88%	42.10%	40.36%	38.31%	30.62%	33.77%	-
YoY %	-61.07%	-17.15%	4.31%	5.35%	25.11%	-9.33%	-	-
Horiz. %	40.21%	103.29%	124.67%	119.51%	113.44%	90.67%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	22.59	34.78	42.12	41.32	36.48	31.64	175.33	-28.90%
YoY %	-35.05%	-17.43%	1.94%	13.27%	15.30%	-81.95%	-	-
Horiz. %	12.88%	19.84%	24.02%	23.57%	20.81%	18.05%	100.00%	-
EPS	5.97	17.09	21.89	22.60	19.92	16.84	86.12	-35.88%
YoY %	-65.07%	-21.93%	-3.14%	13.45%	18.29%	-80.45%	-	-
Horiz. %	6.93%	19.84%	25.42%	26.24%	23.13%	19.55%	100.00%	-
DPS	4.00	8.00	13.33	13.33	34.67	52.00	0.59	37.53%
YoY %	-50.00%	-39.98%	0.00%	-61.55%	-33.33%	8,713.56%	-	-
Horiz. %	677.97%	1,355.93%	2,259.32%	2,259.32%	5,876.27%	8,813.56%	100.00%	-
NAPS	0.44	0.49	0.52	0.56	0.52	0.55	2.55	-25.36%
YoY %	-10.20%	-5.77%	-7.14%	7.69%	-5.45%	-78.43%	-	-
Horiz. %	17.25%	19.22%	20.39%	21.96%	20.39%	21.57%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 372,847
RPS	18.10	27.95	34.06	33.30	28.95	24.79	27.01	-6.44%
YoY %	-35.24%	-17.94%	2.28%	15.03%	16.78%	-8.22%	-	-
Horiz. %	67.01%	103.48%	126.10%	123.29%	107.18%	91.78%	100.00%	-
EPS	4.79	13.73	17.70	18.21	15.81	13.20	13.27	-15.60%
YoY %	-65.11%	-22.43%	-2.80%	15.18%	19.77%	-0.53%	-	-
Horiz. %	36.10%	103.47%	133.38%	137.23%	119.14%	99.47%	100.00%	-
DPS	3.20	6.43	10.78	10.74	27.51	40.75	0.09	81.23%
YoY %	-50.23%	-40.35%	0.37%	-60.96%	-32.49%	45,177.78%	-	-
Horiz. %	3,555.56%	7,144.44%	11,977.78%	11,933.33%	30,566.67%	45,277.78%	100.00%	-
NAPS	0.3525	0.3937	0.4205	0.4513	0.4127	0.431	0.3928	-1.78%
YoY %	-10.46%	-6.37%	-6.82%	9.35%	-4.25%	9.73%	-	-
Horiz. %	89.74%	100.23%	107.05%	114.89%	105.07%	109.73%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	1.29	1.08	2.98	3.10	3.00	2.00	1.87	-
P/RPS	5.71	3.10	7.07	7.50	8.22	6.32	1.07	32.15%
YoY %	84.19%	-56.15%	-5.73%	-8.76%	30.06%	490.65%	-	-
Horiz. %	533.64%	289.72%	660.75%	700.93%	768.22%	590.65%	100.00%	-
P/EPS	21.60	6.32	13.61	13.72	15.06	11.88	2.17	46.61%
YoY %	241.77%	-53.56%	-0.80%	-8.90%	26.77%	447.47%	-	-
Horiz. %	995.39%	291.24%	627.19%	632.26%	694.01%	547.47%	100.00%	-
EY	4.63	15.83	7.35	7.29	6.64	8.42	46.05	-31.78%
YoY %	-70.75%	115.37%	0.82%	9.79%	-21.14%	-81.72%	-	-
Horiz. %	10.05%	34.38%	15.96%	15.83%	14.42%	18.28%	100.00%	-
DY	3.10	7.41	4.47	4.30	11.56	26.00	0.31	46.72%
YoY %	-58.16%	65.77%	3.95%	-62.80%	-55.54%	8,287.10%	-	-
Horiz. %	1,000.00%	2,390.32%	1,441.94%	1,387.10%	3,729.03%	8,387.10%	100.00%	-
P/NAPS	2.93	2.20	5.73	5.54	5.77	3.64	0.73	26.03%
YoY %	33.18%	-61.61%	3.43%	-3.99%	58.52%	398.63%	-	-
Horiz. %	401.37%	301.37%	784.93%	758.90%	790.41%	498.63%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	01/12/08	30/10/07	14/11/06	23/11/05	25/11/04	17/11/03	-
Price	1.52	0.94	2.95	3.18	3.10	2.22	1.96	-
P/RPS	6.73	2.70	7.00	7.70	8.50	7.02	1.12	34.79%
YoY %	149.26%	-61.43%	-9.09%	-9.41%	21.08%	526.79%	-	-
Horiz. %	600.89%	241.07%	625.00%	687.50%	758.93%	626.79%	100.00%	-
P/EPS	25.45	5.50	13.47	14.07	15.56	13.18	2.28	49.43%
YoY %	362.73%	-59.17%	-4.26%	-9.58%	18.06%	478.07%	-	-
Horiz. %	1,116.23%	241.23%	590.79%	617.11%	682.46%	578.07%	100.00%	-
EY	3.93	18.18	7.42	7.11	6.43	7.59	43.94	-33.10%
YoY %	-78.38%	145.01%	4.36%	10.58%	-15.28%	-82.73%	-	-
Horiz. %	8.94%	41.37%	16.89%	16.18%	14.63%	17.27%	100.00%	-
DY	2.63	8.51	4.52	4.19	11.18	23.42	0.30	43.54%
YoY %	-69.10%	88.27%	7.88%	-62.52%	-52.26%	7,706.67%	-	-
Horiz. %	876.67%	2,836.67%	1,506.67%	1,396.67%	3,726.67%	7,806.67%	100.00%	-
P/NAPS	3.45	1.92	5.67	5.68	5.96	4.04	0.77	28.36%
YoY %	79.69%	-66.14%	-0.18%	-4.70%	47.52%	424.68%	-	-
Horiz. %	448.05%	249.35%	736.36%	737.66%	774.03%	524.68%	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