[UCHITEC] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Annualized Quarter Result
Revenue	97,076	88,116	99,864	96,036	72,552	147,264	155,816	-7.57%
YoY %	10.17%	-11.76%	3.99%	32.37%	-50.73%	-5.49%	-	-
Horiz. %	62.30%	56.55%	64.09%	61.63%	46.56%	94.51%	100.00%	-
PBT	47,268	44,856	48,840	40,320	12,584	76,744	85,428	-9.38%
YoY %	5.38%	-8.16%	21.13%	220.41%	-83.60%	-10.17%	-	-
Horiz. %	55.33%	52.51%	57.17%	47.20%	14.73%	89.83%	100.00%	-
Tax	-13,440	-1,116	-1,000	-504	-1,500	-2,456	-972	54.86%
YoY %	-1,104.30%	-11.60%	-98.41%	66.40%	38.93%	-152.67%	-	-
Horiz. %	1,382.72%	114.81%	102.88%	51.85%	154.32%	252.67%	100.00%	-
NP	33,828	43,740	47,840	39,816	11,084	74,288	84,456	-14.13%
YoY %	-22.66%	-8.57%	20.15%	259.22%	-85.08%	-12.04%	-	-
Horiz. %	40.05%	51.79%	56.64%	47.14%	13.12%	87.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,828	43,740	47,840	39,816	11,084	74,288	84,456	-14.13%
YoY %	-22.66%	-8.57%	20.15%	259.22%	-85.08%	-12.04%	-	-
Horiz. %	40.05%	51.79%	56.64%	47.14%	13.12%	87.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.43%	2.49%	2.05%	1.25%	11.92%	3.20%	1.14%	-
YoY %	1,041.77%	21.46%	64.00%	-89.51%	272.50%	180.70%	-	-
Horiz. %	2,493.86%	218.42%	179.82%	109.65%	1,045.61%	280.70%	100.00%	-
Total Cost	63,248	44,376	52,024	56,220	61,468	72,976	71,360	-1.98%
YoY %	42.53%	-14.70%	-7.46%	-8.54%	-15.77%	2.26%	-	-
Horiz. %	88.63%	62.19%	72.90%	78.78%	86.14%	102.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	195,729	199,489	188,259	174,566	173,649	198,450	213,008	-1.39%
YoY %	-1.88%	5.97%	7.84%	0.53%	-12.50%	-6.83%	-	-
Horiz. %	91.89%	93.65%	88.38%	81.95%	81.52%	93.17%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	195,729	199,489	188,259	174,566	173,649	198,450	213,008	-1.39%
YoY %	-1.88%	5.97%	7.84%	0.53%	-12.50%	-6.83%	-	-
Horiz. %	91.89%	93.65%	88.38%	81.95%	81.52%	93.17%	100.00%	-
NOSH	369,301	369,425	369,135	371,417	369,466	374,435	373,699	-0.19%
YoY %	-0.03%	0.08%	-0.61%	0.53%	-1.33%	0.20%	-	-
Horiz. %	98.82%	98.86%	98.78%	99.39%	98.87%	100.20%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	34.85%	49.64%	47.91%	41.46%	15.28%	50.45%	54.20%	-
YoY %	-29.79%	3.61%	15.56%	171.34%	-69.71%	-6.92%	-	-
Horiz. %	64.30%	91.59%	88.39%	76.49%	28.19%	93.08%	100.00%	-
ROE	17.28%	21.93%	25.41%	22.81%	6.38%	37.43%	39.65%	-
YoY %	-21.20%	-13.70%	11.40%	257.52%	-82.95%	-5.60%	-	-
Horiz. %	43.58%	55.31%	64.09%	57.53%	16.09%	94.40%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	26.29	23.85	27.05	25.86	19.64	39.33	41.70	-7.39%
YoY %	10.23%	-11.83%	4.60%	31.67%	-50.06%	-5.68%	-	-
Horiz. %	63.05%	57.19%	64.87%	62.01%	47.10%	94.32%	100.00%	-
EPS	9.16	11.84	12.96	10.72	3.00	19.84	22.60	-13.96%
YoY %	-22.64%	-8.64%	20.90%	257.33%	-84.88%	-12.21%	-	-
Horiz. %	40.53%	52.39%	57.35%	47.43%	13.27%	87.79%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.53	0.54	0.51	0.47	0.47	0.53	0.57	-1.20%
YoY %	-1.85%	5.88%	8.51%	0.00%	-11.32%	-7.02%	-	-
Horiz. %	92.98%	94.74%	89.47%	82.46%	82.46%	92.98%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 371,417
RPS	20.96	19.03	21.56	20.74	15.67	31.80	33.64	-7.57%
YoY %	10.14%	-11.73%	3.95%	32.35%	-50.72%	-5.47%	-	-
Horiz. %	62.31%	56.57%	64.09%	61.65%	46.58%	94.53%	100.00%	-
EPS	7.30	9.44	10.33	8.60	2.39	16.04	18.24	-14.14%
YoY %	-22.67%	-8.62%	20.12%	259.83%	-85.10%	-12.06%	-	-
Horiz. %	40.02%	51.75%	56.63%	47.15%	13.10%	87.94%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4226	0.4307	0.4065	0.3769	0.375	0.4285	0.4599	-1.39%
YoY %	-1.88%	5.95%	7.85%	0.51%	-12.49%	-6.83%	-	-
Horiz. %	91.89%	93.65%	88.39%	81.95%	81.54%	93.17%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	1.20	1.21	1.47	1.38	1.07	1.85	3.16	-
P/RPS	4.57	5.07	5.43	5.34	5.45	4.70	7.58	-8.08%
YoY %	-9.86%	-6.63%	1.69%	-2.02%	15.96%	-37.99%	-	-
Horiz. %	60.29%	66.89%	71.64%	70.45%	71.90%	62.01%	100.00%	-
P/EPS	13.10	10.22	11.34	12.87	35.67	9.32	13.98	-1.07%
YoY %	28.18%	-9.88%	-11.89%	-63.92%	282.73%	-33.33%	-	-
Horiz. %	93.71%	73.10%	81.12%	92.06%	255.15%	66.67%	100.00%	-
EY	7.63	9.79	8.82	7.77	2.80	10.72	7.15	1.08%
YoY %	-22.06%	11.00%	13.51%	177.50%	-73.88%	49.93%	-	-
Horiz. %	106.71%	136.92%	123.36%	108.67%	39.16%	149.93%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.26	2.24	2.88	2.94	2.28	3.49	5.54	-13.86%
YoY %	0.89%	-22.22%	-2.04%	28.95%	-34.67%	-37.00%	-	-
Horiz. %	40.79%	40.43%	51.99%	53.07%	41.16%	63.00%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/05/13	23/05/12	23/05/11	26/05/10	15/05/09	27/05/08	28/05/07	-
Price	1.33	1.23	1.39	1.23	1.30	2.28	3.24	-
P/RPS	5.06	5.16	5.14	4.76	6.62	5.80	7.77	-6.89%
YoY %	-1.94%	0.39%	7.98%	-28.10%	14.14%	-25.35%	-	-
Horiz. %	65.12%	66.41%	66.15%	61.26%	85.20%	74.65%	100.00%	-
P/EPS	14.52	10.39	10.73	11.47	43.33	11.49	14.34	0.20%
YoY %	39.75%	-3.17%	-6.45%	-73.53%	277.11%	-19.87%	-	-
Horiz. %	101.26%	72.45%	74.83%	79.99%	302.16%	80.13%	100.00%	-
EY	6.89	9.63	9.32	8.72	2.31	8.70	6.98	-0.21%
YoY %	-28.45%	3.33%	6.88%	277.49%	-73.45%	24.64%	-	-
Horiz. %	98.71%	137.97%	133.52%	124.93%	33.09%	124.64%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.51	2.28	2.73	2.62	2.77	4.30	5.68	-12.71%
YoY %	10.09%	-16.48%	4.20%	-5.42%	-35.58%	-24.30%	-	-
Horiz. %	44.19%	40.14%	48.06%	46.13%	48.77%	75.70%	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