[UCHITEC] YoY 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
Quarter Result
Revenue	25,938	25,696	30,302	22,362	26,717	39,174	41,382	-7.48%
YoY %	0.94%	-15.20%	35.51%	-16.30%	-31.80%	-5.34%	-	-
Horiz. %	62.68%	62.09%	73.23%	54.04%	64.56%	94.66%	100.00%	-
PBT	11,881	11,213	16,417	9,343	13,190	18,869	23,219	-10.55%
YoY %	5.96%	-31.70%	75.71%	-29.17%	-30.10%	-18.73%	-	-
Horiz. %	51.17%	48.29%	70.71%	40.24%	56.81%	81.27%	100.00%	-
Tax	-277	-243	-299	-156	-454	-136	-438	-7.34%
YoY %	-13.99%	18.73%	-91.67%	65.64%	-233.82%	68.95%	-	-
Horiz. %	63.24%	55.48%	68.26%	35.62%	103.65%	31.05%	100.00%	-
NP	11,604	10,970	16,118	9,187	12,736	18,733	22,781	-10.62%
YoY %	5.78%	-31.94%	75.44%	-27.87%	-32.01%	-17.77%	-	-
Horiz. %	50.94%	48.15%	70.75%	40.33%	55.91%	82.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,604	10,970	16,118	9,187	12,736	18,733	22,781	-10.62%
YoY %	5.78%	-31.94%	75.44%	-27.87%	-32.01%	-17.77%	-	-
Horiz. %	50.94%	48.15%	70.75%	40.33%	55.91%	82.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.33%	2.17%	1.82%	1.67%	3.44%	0.72%	1.89%	-
YoY %	7.37%	19.23%	8.98%	-51.45%	377.78%	-61.90%	-	-
Horiz. %	123.28%	114.81%	96.30%	88.36%	182.01%	38.10%	100.00%	-
Total Cost	14,334	14,726	14,184	13,175	13,981	20,441	18,601	-4.24%
YoY %	-2.66%	3.82%	7.66%	-5.76%	-31.60%	9.89%	-	-
Horiz. %	77.06%	79.17%	76.25%	70.83%	75.16%	109.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	192,168	192,067	185,264	162,995	182,474	194,823	208,794	-1.37%
YoY %	0.05%	3.67%	13.66%	-10.67%	-6.34%	-6.69%	-	-
Horiz. %	92.04%	91.99%	88.73%	78.06%	87.39%	93.31%	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	18,477	18,468	18,526	11,113	22,343	37,466	37,284	-11.03%
YoY %	0.05%	-0.31%	66.71%	-50.26%	-40.36%	0.49%	-	-
Horiz. %	49.56%	49.53%	49.69%	29.81%	59.93%	100.49%	100.00%	-
Div Payout %	159.24%	168.35%	114.94%	120.97%	175.44%	200.00%	163.67%	-
YoY %	-5.41%	46.47%	-4.98%	-31.05%	-12.28%	22.20%	-	-
Horiz. %	97.29%	102.86%	70.23%	73.91%	107.19%	122.20%	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	192,168	192,067	185,264	162,995	182,474	194,823	208,794	-1.37%
YoY %	0.05%	3.67%	13.66%	-10.67%	-6.34%	-6.69%	-	-
Horiz. %	92.04%	91.99%	88.73%	78.06%	87.39%	93.31%	100.00%	-
NOSH	369,554	369,360	370,528	370,443	372,397	374,660	372,847	-0.14%
YoY %	0.05%	-0.32%	0.02%	-0.52%	-0.60%	0.49%	-	-
Horiz. %	99.12%	99.06%	99.38%	99.36%	99.88%	100.49%	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	44.74%	42.69%	53.19%	41.08%	47.67%	47.82%	55.05%	-
YoY %	4.80%	-19.74%	29.48%	-13.82%	-0.31%	-13.13%	-	-
Horiz. %	81.27%	77.55%	96.62%	74.62%	86.59%	86.87%	100.00%	-
ROE	6.04%	5.71%	8.70%	5.64%	6.98%	9.62%	10.91%	-
YoY %	5.78%	-34.37%	54.26%	-19.20%	-27.44%	-11.82%	-	-
Horiz. %	55.36%	52.34%	79.74%	51.70%	63.98%	88.18%	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	7.02	6.96	8.18	6.04	7.17	10.46	11.10	-7.34%
YoY %	0.86%	-14.91%	35.43%	-15.76%	-31.45%	-5.77%	-	-
Horiz. %	63.24%	62.70%	73.69%	54.41%	64.59%	94.23%	100.00%	-
EPS	3.14	2.97	4.35	2.48	3.42	5.00	6.11	-10.49%
YoY %	5.72%	-31.72%	75.40%	-27.49%	-31.60%	-18.17%	-	-
Horiz. %	51.39%	48.61%	71.19%	40.59%	55.97%	81.83%	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	5.60	5.55	6.55	4.83	5.77	8.46	8.94	-7.49%
YoY %	0.90%	-15.27%	35.61%	-16.29%	-31.80%	-5.37%	-	-
Horiz. %	62.64%	62.08%	73.27%	54.03%	64.54%	94.63%	100.00%	-
EPS	2.51	2.37	3.48	1.98	2.75	4.05	4.92	-10.60%
YoY %	5.91%	-31.90%	75.76%	-28.00%	-32.10%	-17.68%	-	-
Horiz. %	51.02%	48.17%	70.73%	40.24%	55.89%	82.32%	100.00%	-
DPS	3.99	3.99	4.00	2.40	4.83	8.09	8.05	-11.03%
YoY %	0.00%	-0.25%	66.67%	-50.31%	-40.30%	0.50%	-	-
Horiz. %	49.57%	49.57%	49.69%	29.81%	60.00%	100.50%	100.00%	-
NAPS	0.4151	0.4149	0.4002	0.3521	0.3942	0.4209	0.451	-1.37%
YoY %	0.05%	3.67%	13.66%	-10.68%	-6.34%	-6.67%	-	-
Horiz. %	92.04%	92.00%	88.74%	78.07%	87.41%	93.33%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
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	16.81	16.96	16.75	21.37	15.05	28.50	27.93	-8.10%
YoY %	-0.88%	1.25%	-21.62%	41.99%	-47.19%	2.04%	-	-
Horiz. %	60.19%	60.72%	59.97%	76.51%	53.88%	102.04%	100.00%	-
P/EPS	37.58	39.73	31.49	52.02	31.58	59.60	50.74	-4.87%
YoY %	-5.41%	26.17%	-39.47%	64.72%	-47.01%	17.46%	-	-
Horiz. %	74.06%	78.30%	62.06%	102.52%	62.24%	117.46%	100.00%	-
EY	2.66	2.52	3.18	1.92	3.17	1.68	1.97	5.12%
YoY %	5.56%	-20.75%	65.63%	-39.43%	88.69%	-14.72%	-	-
Horiz. %	135.03%	127.92%	161.42%	97.46%	160.91%	85.28%	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	16.10	16.82	16.02	25.18	13.10	28.21	28.65	-9.15%
YoY %	-4.28%	4.99%	-36.38%	92.21%	-53.56%	-1.54%	-	-
Horiz. %	56.20%	58.71%	55.92%	87.89%	45.72%	98.46%	100.00%	-
P/EPS	35.99	39.39	30.11	61.29	27.49	59.00	52.05	-5.95%
YoY %	-8.63%	30.82%	-50.87%	122.95%	-53.41%	13.35%	-	-
Horiz. %	69.15%	75.68%	57.85%	117.75%	52.81%	113.35%	100.00%	-
EY	2.78	2.54	3.32	1.63	3.64	1.69	1.92	6.35%
YoY %	9.45%	-23.49%	103.68%	-55.22%	115.38%	-11.98%	-	-
Horiz. %	144.79%	132.29%	172.92%	84.90%	189.58%	88.02%	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 - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

282

PTRANS

PERAK TRANSIT BERHAD

280

HLIND

HONG LEONG INDUSTRIES BHD

274

JCY

JCY INTERNATIONAL BERHAD

211

PBBANK

PUBLIC BANK BHD

136

GENTING

GENTING BHD

121

MAYBANK

MALAYAN BANKING BHD

105

INARI

INARI AMERTRON BERHAD

104

YTLPOWR

YTL POWER INTERNATIONAL BHD

102

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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