[UCHITEC] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Annualized Quarter Result
Revenue	100,883	83,139	122,898	156,875	153,197	131,884	115,352	-2.20%
YoY %	21.34%	-32.35%	-21.66%	2.40%	16.16%	14.33%	-	-
Horiz. %	87.46%	72.07%	106.54%	136.00%	132.81%	114.33%	100.00%	-
PBT	52,940	27,710	60,708	78,749	85,458	74,872	64,537	-3.24%
YoY %	91.05%	-54.36%	-22.91%	-7.85%	14.14%	16.01%	-	-
Horiz. %	82.03%	42.94%	94.07%	122.02%	132.42%	116.01%	100.00%	-
Tax	-362	-758	-1,960	-521	-1,570	-1,294	-1,778	-23.29%
YoY %	52.24%	61.33%	-276.20%	66.82%	-21.33%	27.22%	-	-
Horiz. %	20.36%	42.63%	110.24%	29.30%	88.30%	72.78%	100.00%	-
NP	52,578	26,952	58,748	78,228	83,888	73,578	62,759	-2.90%
YoY %	95.08%	-54.12%	-24.90%	-6.75%	14.01%	17.24%	-	-
Horiz. %	83.78%	42.95%	93.61%	124.65%	133.67%	117.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,578	26,952	58,748	78,228	83,888	73,578	62,759	-2.90%
YoY %	95.08%	-54.12%	-24.90%	-6.75%	14.01%	17.24%	-	-
Horiz. %	83.78%	42.95%	93.61%	124.65%	133.67%	117.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.68%	2.74%	3.23%	0.66%	1.84%	1.73%	2.76%	-
YoY %	-75.18%	-15.17%	389.39%	-64.13%	6.36%	-37.32%	-	-
Horiz. %	24.64%	99.28%	117.03%	23.91%	66.67%	62.68%	100.00%	-
Total Cost	48,305	56,187	64,150	78,647	69,309	58,306	52,593	-1.40%
YoY %	-14.03%	-12.41%	-18.43%	13.47%	18.87%	10.86%	-	-
Horiz. %	91.85%	106.83%	121.97%	149.54%	131.78%	110.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	181,687	163,126	170,930	176,003	194,133	176,852	174,431	0.68%
YoY %	11.38%	-4.57%	-2.88%	-9.34%	9.77%	1.39%	-	-
Horiz. %	104.16%	93.52%	97.99%	100.90%	111.30%	101.39%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	44,494	22,244	44,590	74,895	100,800	73,688	141,725	-17.55%
YoY %	100.03%	-50.11%	-40.46%	-25.70%	36.79%	-48.01%	-	-
Horiz. %	31.39%	15.70%	31.46%	52.85%	71.12%	51.99%	100.00%	-
Div Payout %	84.63%	82.53%	75.90%	95.74%	120.16%	100.15%	225.83%	-
YoY %	2.54%	8.74%	-20.72%	-20.32%	19.98%	-55.65%	-	-
Horiz. %	37.48%	36.55%	33.61%	42.39%	53.21%	44.35%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	181,687	163,126	170,930	176,003	194,133	176,852	174,431	0.68%
YoY %	11.38%	-4.57%	-2.88%	-9.34%	9.77%	1.39%	-	-
Horiz. %	104.16%	93.52%	97.99%	100.90%	111.30%	101.39%	100.00%	-
NOSH	370,789	370,742	371,587	374,475	373,333	368,442	363,398	0.33%
YoY %	0.01%	-0.23%	-0.77%	0.31%	1.33%	1.39%	-	-
Horiz. %	102.03%	102.02%	102.25%	103.05%	102.73%	101.39%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	52.12%	32.42%	47.80%	49.87%	54.76%	55.79%	54.41%	-
YoY %	60.76%	-32.18%	-4.15%	-8.93%	-1.85%	2.54%	-	-
Horiz. %	95.79%	59.58%	87.85%	91.66%	100.64%	102.54%	100.00%	-
ROE	28.94%	16.52%	34.37%	44.45%	43.21%	41.60%	35.98%	-
YoY %	75.18%	-51.93%	-22.68%	2.87%	3.87%	15.62%	-	-
Horiz. %	80.43%	45.91%	95.53%	123.54%	120.09%	115.62%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	27.21	22.42	33.07	41.89	41.03	35.79	31.74	-2.53%
YoY %	21.36%	-32.20%	-21.06%	2.10%	14.64%	12.76%	-	-
Horiz. %	85.73%	70.64%	104.19%	131.98%	129.27%	112.76%	100.00%	-
EPS	14.18	7.27	15.81	20.89	22.47	19.97	17.27	-3.23%
YoY %	95.05%	-54.02%	-24.32%	-7.03%	12.52%	15.63%	-	-
Horiz. %	82.11%	42.10%	91.55%	120.96%	130.11%	115.63%	100.00%	-
DPS	12.00	6.00	12.00	20.00	27.00	20.00	39.00	-17.82%
YoY %	100.00%	-50.00%	-40.00%	-25.93%	35.00%	-48.72%	-	-
Horiz. %	30.77%	15.38%	30.77%	51.28%	69.23%	51.28%	100.00%	-
NAPS	0.49	0.44	0.46	0.47	0.52	0.48	0.48	0.34%
YoY %	11.36%	-4.35%	-2.13%	-9.62%	8.33%	0.00%	-	-
Horiz. %	102.08%	91.67%	95.83%	97.92%	108.33%	100.00%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 374,519
RPS	21.78	17.95	26.54	33.87	33.08	28.48	24.91	-2.21%
YoY %	21.34%	-32.37%	-21.64%	2.39%	16.15%	14.33%	-	-
Horiz. %	87.43%	72.06%	106.54%	135.97%	132.80%	114.33%	100.00%	-
EPS	11.35	5.82	12.69	16.89	18.11	15.89	13.55	-2.90%
YoY %	95.02%	-54.14%	-24.87%	-6.74%	13.97%	17.27%	-	-
Horiz. %	83.76%	42.95%	93.65%	124.65%	133.65%	117.27%	100.00%	-
DPS	9.61	4.80	9.63	16.17	21.77	15.91	30.60	-17.54%
YoY %	100.21%	-50.16%	-40.45%	-25.72%	36.83%	-48.01%	-	-
Horiz. %	31.41%	15.69%	31.47%	52.84%	71.14%	51.99%	100.00%	-
NAPS	0.3923	0.3522	0.3691	0.38	0.4192	0.3819	0.3766	0.68%
YoY %	11.39%	-4.58%	-2.87%	-9.35%	9.77%	1.41%	-	-
Horiz. %	104.17%	93.52%	98.01%	100.90%	111.31%	101.41%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	1.30	1.34	0.92	2.67	3.12	3.00	2.29	-
P/RPS	4.78	5.98	2.78	6.37	7.60	8.38	7.21	-6.61%
YoY %	-20.07%	115.11%	-56.36%	-16.18%	-9.31%	16.23%	-	-
Horiz. %	66.30%	82.94%	38.56%	88.35%	105.41%	116.23%	100.00%	-
P/EPS	9.17	18.43	5.82	12.78	13.89	15.02	13.26	-5.95%
YoY %	-50.24%	216.67%	-54.46%	-7.99%	-7.52%	13.27%	-	-
Horiz. %	69.16%	138.99%	43.89%	96.38%	104.75%	113.27%	100.00%	-
EY	10.91	5.43	17.18	7.82	7.20	6.66	7.54	6.34%
YoY %	100.92%	-68.39%	119.69%	8.61%	8.11%	-11.67%	-	-
Horiz. %	144.69%	72.02%	227.85%	103.71%	95.49%	88.33%	100.00%	-
DY	9.23	4.48	13.04	7.49	8.65	6.67	17.03	-9.70%
YoY %	106.03%	-65.64%	74.10%	-13.41%	29.69%	-60.83%	-	-
Horiz. %	54.20%	26.31%	76.57%	43.98%	50.79%	39.17%	100.00%	-
P/NAPS	2.65	3.05	2.00	5.68	6.00	6.25	4.77	-9.32%
YoY %	-13.11%	52.50%	-64.79%	-5.33%	-4.00%	31.03%	-	-
Horiz. %	55.56%	63.94%	41.93%	119.08%	125.79%	131.03%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	25/02/11	24/02/10	25/02/09	28/02/08	27/02/07	24/02/06	28/02/05	-
Price	1.29	1.27	0.75	2.10	3.12	3.30	2.48	-
P/RPS	4.74	5.66	2.27	5.01	7.60	9.22	7.81	-7.98%
YoY %	-16.25%	149.34%	-54.69%	-34.08%	-17.57%	18.05%	-	-
Horiz. %	60.69%	72.47%	29.07%	64.15%	97.31%	118.05%	100.00%	-
P/EPS	9.10	17.47	4.74	10.05	13.89	16.52	14.36	-7.31%
YoY %	-47.91%	268.57%	-52.84%	-27.65%	-15.92%	15.04%	-	-
Horiz. %	63.37%	121.66%	33.01%	69.99%	96.73%	115.04%	100.00%	-
EY	10.99	5.72	21.08	9.95	7.20	6.05	6.96	7.90%
YoY %	92.13%	-72.87%	111.86%	38.19%	19.01%	-13.07%	-	-
Horiz. %	157.90%	82.18%	302.87%	142.96%	103.45%	86.93%	100.00%	-
DY	9.30	4.72	16.00	9.52	8.65	6.06	15.73	-8.38%
YoY %	97.03%	-70.50%	68.07%	10.06%	42.74%	-61.47%	-	-
Horiz. %	59.12%	30.01%	101.72%	60.52%	54.99%	38.53%	100.00%	-
P/NAPS	2.63	2.89	1.63	4.47	6.00	6.88	5.17	-10.64%
YoY %	-9.00%	77.30%	-63.53%	-25.50%	-12.79%	33.08%	-	-
Horiz. %	50.87%	55.90%	31.53%	86.46%	116.05%	133.08%	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