[UCHITEC] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Cumulative Result
Revenue	78,312	79,284	62,862	97,078	118,302	115,650	100,559	-4.07%
YoY %	-1.23%	26.12%	-35.25%	-17.94%	2.29%	15.01%	-	-
Horiz. %	77.88%	78.84%	62.51%	96.54%	117.64%	115.01%	100.00%	-
PBT	37,047	40,746	17,443	49,596	61,774	64,933	56,542	-6.80%
YoY %	-9.08%	133.60%	-64.83%	-19.71%	-4.87%	14.84%	-	-
Horiz. %	65.52%	72.06%	30.85%	87.72%	109.25%	114.84%	100.00%	-
Tax	-753	-748	-820	-1,890	-287	-1,675	-1,629	-12.06%
YoY %	-0.67%	8.78%	56.61%	-558.54%	82.87%	-2.82%	-	-
Horiz. %	46.22%	45.92%	50.34%	116.02%	17.62%	102.82%	100.00%	-
NP	36,294	39,998	16,623	47,706	61,487	63,258	54,913	-6.66%
YoY %	-9.26%	140.62%	-65.16%	-22.41%	-2.80%	15.20%	-	-
Horiz. %	66.09%	72.84%	30.27%	86.88%	111.97%	115.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,294	39,998	16,623	47,706	61,487	63,258	54,913	-6.66%
YoY %	-9.26%	140.62%	-65.16%	-22.41%	-2.80%	15.20%	-	-
Horiz. %	66.09%	72.84%	30.27%	86.88%	111.97%	115.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.03%	1.84%	4.70%	3.81%	0.46%	2.58%	2.88%	-
YoY %	10.33%	-60.85%	23.36%	728.26%	-82.17%	-10.42%	-	-
Horiz. %	70.49%	63.89%	163.19%	132.29%	15.97%	89.58%	100.00%	-
Total Cost	42,018	39,286	46,239	49,372	56,815	52,392	45,646	-1.37%
YoY %	6.95%	-15.04%	-6.35%	-13.10%	8.44%	14.78%	-	-
Horiz. %	92.05%	86.07%	101.30%	108.16%	124.47%	114.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	191,992	185,347	163,261	182,339	194,721	208,993	191,129	0.07%
YoY %	3.59%	13.53%	-10.46%	-6.36%	-6.83%	9.35%	-	-
Horiz. %	100.45%	96.97%	85.42%	95.40%	101.88%	109.35%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	18,460	18,534	11,131	22,327	37,446	37,320	95,564	-23.95%
YoY %	-0.40%	66.51%	-50.15%	-40.38%	0.34%	-60.95%	-	-
Horiz. %	19.32%	19.39%	11.65%	23.36%	39.18%	39.05%	100.00%	-
Div Payout %	50.86%	46.34%	66.96%	46.80%	60.90%	59.00%	174.03%	-
YoY %	9.75%	-30.79%	43.08%	-23.15%	3.22%	-66.10%	-	-
Horiz. %	29.22%	26.63%	38.48%	26.89%	34.99%	33.90%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	191,992	185,347	163,261	182,339	194,721	208,993	191,129	0.07%
YoY %	3.59%	13.53%	-10.46%	-6.36%	-6.83%	9.35%	-	-
Horiz. %	100.45%	96.97%	85.42%	95.40%	101.88%	109.35%	100.00%	-
NOSH	369,216	370,695	371,049	372,121	374,464	373,203	367,556	0.07%
YoY %	-0.40%	-0.10%	-0.29%	-0.63%	0.34%	1.54%	-	-
Horiz. %	100.45%	100.85%	100.95%	101.24%	101.88%	101.54%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	46.35%	50.45%	26.44%	49.14%	51.97%	54.70%	54.61%	-
YoY %	-8.13%	90.81%	-46.19%	-5.45%	-4.99%	0.16%	-	-
Horiz. %	84.87%	92.38%	48.42%	89.98%	95.17%	100.16%	100.00%	-
ROE	18.90%	21.58%	10.18%	26.16%	31.58%	30.27%	28.73%	-
YoY %	-12.42%	111.98%	-61.09%	-17.16%	4.33%	5.36%	-	-
Horiz. %	65.78%	75.11%	35.43%	91.05%	109.92%	105.36%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	21.21	21.39	16.94	26.09	31.59	30.99	27.36	-4.15%
YoY %	-0.84%	26.27%	-35.07%	-17.41%	1.94%	13.27%	-	-
Horiz. %	77.52%	78.18%	61.92%	95.36%	115.46%	113.27%	100.00%	-
EPS	9.83	10.79	4.48	12.82	16.42	16.95	14.94	-6.73%
YoY %	-8.90%	140.85%	-65.05%	-21.92%	-3.13%	13.45%	-	-
Horiz. %	65.80%	72.22%	29.99%	85.81%	109.91%	113.45%	100.00%	-
DPS	5.00	5.00	3.00	6.00	10.00	10.00	26.00	-24.01%
YoY %	0.00%	66.67%	-50.00%	-40.00%	0.00%	-61.54%	-	-
Horiz. %	19.23%	19.23%	11.54%	23.08%	38.46%	38.46%	100.00%	-
NAPS	0.52	0.50	0.44	0.49	0.52	0.56	0.52	0.00%
YoY %	4.00%	13.64%	-10.20%	-5.77%	-7.14%	7.69%	-	-
Horiz. %	100.00%	96.15%	84.62%	94.23%	100.00%	107.69%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 372,397
RPS	16.92	17.13	13.58	20.97	25.56	24.98	21.72	-4.07%
YoY %	-1.23%	26.14%	-35.24%	-17.96%	2.32%	15.01%	-	-
Horiz. %	77.90%	78.87%	62.52%	96.55%	117.68%	115.01%	100.00%	-
EPS	7.84	8.64	3.59	10.31	13.28	13.66	11.86	-6.66%
YoY %	-9.26%	140.67%	-65.18%	-22.36%	-2.78%	15.18%	-	-
Horiz. %	66.10%	72.85%	30.27%	86.93%	111.97%	115.18%	100.00%	-
DPS	3.99	4.00	2.40	4.82	8.09	8.06	20.64	-23.95%
YoY %	-0.25%	66.67%	-50.21%	-40.42%	0.37%	-60.95%	-	-
Horiz. %	19.33%	19.38%	11.63%	23.35%	39.20%	39.05%	100.00%	-
NAPS	0.4147	0.4004	0.3527	0.3939	0.4206	0.4515	0.4129	0.07%
YoY %	3.57%	13.52%	-10.46%	-6.35%	-6.84%	9.35%	-	-
Horiz. %	100.44%	96.97%	85.42%	95.40%	101.86%	109.35%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.18	1.37	1.29	1.08	2.98	3.10	3.00	-
P/RPS	5.56	6.41	7.61	4.14	9.43	10.00	10.97	-10.70%
YoY %	-13.26%	-15.77%	83.82%	-56.10%	-5.70%	-8.84%	-	-
Horiz. %	50.68%	58.43%	69.37%	37.74%	85.96%	91.16%	100.00%	-
P/EPS	12.00	12.70	28.79	8.42	18.15	18.29	20.08	-8.21%
YoY %	-5.51%	-55.89%	241.92%	-53.61%	-0.77%	-8.91%	-	-
Horiz. %	59.76%	63.25%	143.38%	41.93%	90.39%	91.09%	100.00%	-
EY	8.33	7.88	3.47	11.87	5.51	5.47	4.98	8.94%
YoY %	5.71%	127.09%	-70.77%	115.43%	0.73%	9.84%	-	-
Horiz. %	167.27%	158.23%	69.68%	238.35%	110.64%	109.84%	100.00%	-
DY	4.24	3.65	2.33	5.56	3.36	3.23	8.67	-11.23%
YoY %	16.16%	56.65%	-58.09%	65.48%	4.02%	-62.75%	-	-
Horiz. %	48.90%	42.10%	26.87%	64.13%	38.75%	37.25%	100.00%	-
P/NAPS	2.27	2.74	2.93	2.20	5.73	5.54	5.77	-14.39%
YoY %	-17.15%	-6.48%	33.18%	-61.61%	3.43%	-3.99%	-	-
Horiz. %	39.34%	47.49%	50.78%	38.13%	99.31%	96.01%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	21/11/11	23/11/10	25/11/09	01/12/08	30/10/07	14/11/06	23/11/05	-
Price	1.17	1.31	1.52	0.94	2.95	3.18	3.10	-
P/RPS	5.52	6.12	8.97	3.60	9.34	10.26	11.33	-11.28%
YoY %	-9.80%	-31.77%	149.17%	-61.46%	-8.97%	-9.44%	-	-
Horiz. %	48.72%	54.02%	79.17%	31.77%	82.44%	90.56%	100.00%	-
P/EPS	11.90	12.14	33.93	7.33	17.97	18.76	20.75	-8.84%
YoY %	-1.98%	-64.22%	362.89%	-59.21%	-4.21%	-9.59%	-	-
Horiz. %	57.35%	58.51%	163.52%	35.33%	86.60%	90.41%	100.00%	-
EY	8.40	8.24	2.95	13.64	5.57	5.33	4.82	9.69%
YoY %	1.94%	179.32%	-78.37%	144.88%	4.50%	10.58%	-	-
Horiz. %	174.27%	170.95%	61.20%	282.99%	115.56%	110.58%	100.00%	-
DY	4.27	3.82	1.97	6.38	3.39	3.14	8.39	-10.64%
YoY %	11.78%	93.91%	-69.12%	88.20%	7.96%	-62.57%	-	-
Horiz. %	50.89%	45.53%	23.48%	76.04%	40.41%	37.43%	100.00%	-
P/NAPS	2.25	2.62	3.45	1.92	5.67	5.68	5.96	-14.97%
YoY %	-14.12%	-24.06%	79.69%	-66.14%	-0.18%	-4.70%	-	-
Horiz. %	37.75%	43.96%	57.89%	32.21%	95.13%	95.30%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 15:00:00

EMA 5

30 Mins

BUY

2024-06-28 14:50:00

EMA 5

5 Mins

BUY

2024-06-28 14:50:00

EMA 5

10 Mins

BUY

2024-06-28 12:25:00

EMA 5

5 Mins

SELL

2024-06-28 12:20:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

HLIND

HONG LEONG INDUSTRIES BHD

958

PTRANS

PERAK TRANSIT BERHAD

955

DNEX

DAGANG NEXCHANGE BERHAD

757

JCY

JCY INTERNATIONAL BERHAD

697

GENTING

GENTING BHD

682

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

MAYBANK

MALAYAN BANKING BHD

593

MYEG

MY E.G. SERVICES BHD

575

NOTION

NOTION VTEC BHD

554

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More