[UCHITEC] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	65,925	78,312	79,284	62,862	97,078	118,302	115,650	-8.93%
YoY %	-15.82%	-1.23%	26.12%	-35.25%	-17.94%	2.29%	-	-
Horiz. %	57.00%	67.71%	68.56%	54.36%	83.94%	102.29%	100.00%	-
PBT	31,527	37,047	40,746	17,443	49,596	61,774	64,933	-11.33%
YoY %	-14.90%	-9.08%	133.60%	-64.83%	-19.71%	-4.87%	-	-
Horiz. %	48.55%	57.05%	62.75%	26.86%	76.38%	95.13%	100.00%	-
Tax	-784	-753	-748	-820	-1,890	-287	-1,675	-11.87%
YoY %	-4.12%	-0.67%	8.78%	56.61%	-558.54%	82.87%	-	-
Horiz. %	46.81%	44.96%	44.66%	48.96%	112.84%	17.13%	100.00%	-
NP	30,743	36,294	39,998	16,623	47,706	61,487	63,258	-11.32%
YoY %	-15.29%	-9.26%	140.62%	-65.16%	-22.41%	-2.80%	-	-
Horiz. %	48.60%	57.37%	63.23%	26.28%	75.41%	97.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,743	36,294	39,998	16,623	47,706	61,487	63,258	-11.32%
YoY %	-15.29%	-9.26%	140.62%	-65.16%	-22.41%	-2.80%	-	-
Horiz. %	48.60%	57.37%	63.23%	26.28%	75.41%	97.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.49%	2.03%	1.84%	4.70%	3.81%	0.46%	2.58%	-
YoY %	22.66%	10.33%	-60.85%	23.36%	728.26%	-82.17%	-	-
Horiz. %	96.51%	78.68%	71.32%	182.17%	147.67%	17.83%	100.00%	-
Total Cost	35,182	42,018	39,286	46,239	49,372	56,815	52,392	-6.41%
YoY %	-16.27%	6.95%	-15.04%	-6.35%	-13.10%	8.44%	-	-
Horiz. %	67.15%	80.20%	74.98%	88.26%	94.24%	108.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	192,143	191,992	185,347	163,261	182,339	194,721	208,993	-1.38%
YoY %	0.08%	3.59%	13.53%	-10.46%	-6.36%	-6.83%	-	-
Horiz. %	91.94%	91.87%	88.69%	78.12%	87.25%	93.17%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	18,475	18,460	18,534	11,131	22,327	37,446	37,320	-11.04%
YoY %	0.08%	-0.40%	66.51%	-50.15%	-40.38%	0.34%	-	-
Horiz. %	49.50%	49.46%	49.66%	29.83%	59.83%	100.34%	100.00%	-
Div Payout %	60.10%	50.86%	46.34%	66.96%	46.80%	60.90%	59.00%	-
YoY %	18.17%	9.75%	-30.79%	43.08%	-23.15%	3.22%	-	-
Horiz. %	101.86%	86.20%	78.54%	113.49%	79.32%	103.22%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	192,143	191,992	185,347	163,261	182,339	194,721	208,993	-1.38%
YoY %	0.08%	3.59%	13.53%	-10.46%	-6.36%	-6.83%	-	-
Horiz. %	91.94%	91.87%	88.69%	78.12%	87.25%	93.17%	100.00%	-
NOSH	369,507	369,216	370,695	371,049	372,121	374,464	373,203	-0.16%
YoY %	0.08%	-0.40%	-0.10%	-0.29%	-0.63%	0.34%	-	-
Horiz. %	99.01%	98.93%	99.33%	99.42%	99.71%	100.34%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	46.63%	46.35%	50.45%	26.44%	49.14%	51.97%	54.70%	-
YoY %	0.60%	-8.13%	90.81%	-46.19%	-5.45%	-4.99%	-	-
Horiz. %	85.25%	84.73%	92.23%	48.34%	89.84%	95.01%	100.00%	-
ROE	16.00%	18.90%	21.58%	10.18%	26.16%	31.58%	30.27%	-
YoY %	-15.34%	-12.42%	111.98%	-61.09%	-17.16%	4.33%	-	-
Horiz. %	52.86%	62.44%	71.29%	33.63%	86.42%	104.33%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	17.84	21.21	21.39	16.94	26.09	31.59	30.99	-8.78%
YoY %	-15.89%	-0.84%	26.27%	-35.07%	-17.41%	1.94%	-	-
Horiz. %	57.57%	68.44%	69.02%	54.66%	84.19%	101.94%	100.00%	-
EPS	8.32	9.83	10.79	4.48	12.82	16.42	16.95	-11.17%
YoY %	-15.36%	-8.90%	140.85%	-65.05%	-21.92%	-3.13%	-	-
Horiz. %	49.09%	57.99%	63.66%	26.43%	75.63%	96.87%	100.00%	-
DPS	5.00	5.00	5.00	3.00	6.00	10.00	10.00	-10.90%
YoY %	0.00%	0.00%	66.67%	-50.00%	-40.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	30.00%	60.00%	100.00%	100.00%	-
NAPS	0.52	0.52	0.50	0.44	0.49	0.52	0.56	-1.22%
YoY %	0.00%	4.00%	13.64%	-10.20%	-5.77%	-7.14%	-	-
Horiz. %	92.86%	92.86%	89.29%	78.57%	87.50%	92.86%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 370,443
RPS	14.24	16.92	17.13	13.58	20.97	25.56	24.98	-8.93%
YoY %	-15.84%	-1.23%	26.14%	-35.24%	-17.96%	2.32%	-	-
Horiz. %	57.01%	67.73%	68.57%	54.36%	83.95%	102.32%	100.00%	-
EPS	6.64	7.84	8.64	3.59	10.31	13.28	13.66	-11.31%
YoY %	-15.31%	-9.26%	140.67%	-65.18%	-22.36%	-2.78%	-	-
Horiz. %	48.61%	57.39%	63.25%	26.28%	75.48%	97.22%	100.00%	-
DPS	3.99	3.99	4.00	2.40	4.82	8.09	8.06	-11.04%
YoY %	0.00%	-0.25%	66.67%	-50.21%	-40.42%	0.37%	-	-
Horiz. %	49.50%	49.50%	49.63%	29.78%	59.80%	100.37%	100.00%	-
NAPS	0.4151	0.4147	0.4004	0.3527	0.3939	0.4206	0.4515	-1.38%
YoY %	0.10%	3.57%	13.52%	-10.46%	-6.35%	-6.84%	-	-
Horiz. %	91.94%	91.85%	88.68%	78.12%	87.24%	93.16%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	1.18	1.18	1.37	1.29	1.08	2.98	3.10	-
P/RPS	6.61	5.56	6.41	7.61	4.14	9.43	10.00	-6.66%
YoY %	18.88%	-13.26%	-15.77%	83.82%	-56.10%	-5.70%	-	-
Horiz. %	66.10%	55.60%	64.10%	76.10%	41.40%	94.30%	100.00%	-
P/EPS	14.18	12.00	12.70	28.79	8.42	18.15	18.29	-4.14%
YoY %	18.17%	-5.51%	-55.89%	241.92%	-53.61%	-0.77%	-	-
Horiz. %	77.53%	65.61%	69.44%	157.41%	46.04%	99.23%	100.00%	-
EY	7.05	8.33	7.88	3.47	11.87	5.51	5.47	4.31%
YoY %	-15.37%	5.71%	127.09%	-70.77%	115.43%	0.73%	-	-
Horiz. %	128.88%	152.29%	144.06%	63.44%	217.00%	100.73%	100.00%	-
DY	4.24	4.24	3.65	2.33	5.56	3.36	3.23	4.63%
YoY %	0.00%	16.16%	56.65%	-58.09%	65.48%	4.02%	-	-
Horiz. %	131.27%	131.27%	113.00%	72.14%	172.14%	104.02%	100.00%	-
P/NAPS	2.27	2.27	2.74	2.93	2.20	5.73	5.54	-13.80%
YoY %	0.00%	-17.15%	-6.48%	33.18%	-61.61%	3.43%	-	-
Horiz. %	40.97%	40.97%	49.46%	52.89%	39.71%	103.43%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	22/11/12	21/11/11	23/11/10	25/11/09	01/12/08	30/10/07	14/11/06	-
Price	1.13	1.17	1.31	1.52	0.94	2.95	3.18	-
P/RPS	6.33	5.52	6.12	8.97	3.60	9.34	10.26	-7.72%
YoY %	14.67%	-9.80%	-31.77%	149.17%	-61.46%	-8.97%	-	-
Horiz. %	61.70%	53.80%	59.65%	87.43%	35.09%	91.03%	100.00%	-
P/EPS	13.58	11.90	12.14	33.93	7.33	17.97	18.76	-5.23%
YoY %	14.12%	-1.98%	-64.22%	362.89%	-59.21%	-4.21%	-	-
Horiz. %	72.39%	63.43%	64.71%	180.86%	39.07%	95.79%	100.00%	-
EY	7.36	8.40	8.24	2.95	13.64	5.57	5.33	5.52%
YoY %	-12.38%	1.94%	179.32%	-78.37%	144.88%	4.50%	-	-
Horiz. %	138.09%	157.60%	154.60%	55.35%	255.91%	104.50%	100.00%	-
DY	4.42	4.27	3.82	1.97	6.38	3.39	3.14	5.85%
YoY %	3.51%	11.78%	93.91%	-69.12%	88.20%	7.96%	-	-
Horiz. %	140.76%	135.99%	121.66%	62.74%	203.18%	107.96%	100.00%	-
P/NAPS	2.17	2.25	2.62	3.45	1.92	5.67	5.68	-14.80%
YoY %	-3.56%	-14.12%	-24.06%	79.69%	-66.14%	-0.18%	-	-
Horiz. %	38.20%	39.61%	46.13%	60.74%	33.80%	99.82%	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 - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 12:10:00

EMA 5

5 Mins

BUY

2024-06-25 11:55:00

EMA 5

5 Mins

SELL

2024-06-25 11:50:00

EMA 5

5 Mins

BUY

2024-06-25 11:25:00

EMA 5

5 Mins

SELL

2024-06-25 11:15:00

EMA 5

5 Mins

BUY

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

782

HLIND

HONG LEONG INDUSTRIES BHD

747

MPI

MALAYSIAN PACIFIC INDUSTRIES

736

DNEX

DAGANG NEXCHANGE BERHAD

612

GENTING

GENTING BHD

565

YTLPOWR

YTL POWER INTERNATIONAL BHD

557

NOTION

NOTION VTEC BHD

552

HEXCAP

HEXTAR CAPITAL BERHAD

508

PBBANK

PUBLIC BANK BHD

489

Daily Stocks

HSI-CXF

0.125

0.00

292,701,900

HSI-HUZ

0.195

-0.01

240,474,700

HSI-HU8

0.075

-0.005

183,776,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.07

+0.005

134,831,700

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXV

0.155

+0.01

67,783,300

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.065

0.00

55,230,000

VELESTO

0.255

+0.005

46,805,100

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.80

+0.36

823,600

TENAGA

14.00

+0.28

4,775,200

UTDPLT

24.08

+0.18

41,200

HEIM

23.22

+0.16

56,400

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

75,400

F&N

31.80

+0.14

29,100

HARTA

3.27

+0.10

1,715,400

SYNERGY

1.70

+0.08

593,400

More gainer Stocks

NESTLE

122.30

-0.70

4,200

PETGAS

18.00

-0.34

291,100

MPI

38.56

-0.26

72,700

KGB

3.27

-0.23

1,941,300

AXIATA-C1B

0.035

-0.225

530,000

YTLPOWR

4.66

-0.22

17,847,300

AJI

15.12

-0.22

85,100

ORIENT

6.97

-0.18

1,220,900

YTLPOWR-C36

0.92

-0.17

22,500

UNISEM

4.04

-0.16

526,900

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