[UCHITEC] YoY Quarter Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Quarter Result
Revenue	29,402	24,793	22,929	25,938	25,696	30,302	22,362	4.66%
YoY %	18.59%	8.13%	-11.60%	0.94%	-15.20%	35.51%	-	-
Horiz. %	131.48%	110.87%	102.54%	115.99%	114.91%	135.51%	100.00%	-
PBT	11,336	10,658	9,189	11,881	11,213	16,417	9,343	3.27%
YoY %	6.36%	15.99%	-22.66%	5.96%	-31.70%	75.71%	-	-
Horiz. %	121.33%	114.07%	98.35%	127.16%	120.01%	175.71%	100.00%	-
Tax	-412	-390	-2,453	-277	-243	-299	-156	17.56%
YoY %	-5.64%	84.10%	-785.56%	-13.99%	18.73%	-91.67%	-	-
Horiz. %	264.10%	250.00%	1,572.44%	177.56%	155.77%	191.67%	100.00%	-
NP	10,924	10,268	6,736	11,604	10,970	16,118	9,187	2.92%
YoY %	6.39%	52.43%	-41.95%	5.78%	-31.94%	75.44%	-	-
Horiz. %	118.91%	111.77%	73.32%	126.31%	119.41%	175.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,924	10,268	6,736	11,604	10,970	16,118	9,187	2.92%
YoY %	6.39%	52.43%	-41.95%	5.78%	-31.94%	75.44%	-	-
Horiz. %	118.91%	111.77%	73.32%	126.31%	119.41%	175.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.63%	3.66%	26.69%	2.33%	2.17%	1.82%	1.67%	-
YoY %	-0.82%	-86.29%	1,045.49%	7.37%	19.23%	8.98%	-	-
Horiz. %	217.37%	219.16%	1,598.20%	139.52%	129.94%	108.98%	100.00%	-
Total Cost	18,478	14,525	16,193	14,334	14,726	14,184	13,175	5.79%
YoY %	27.22%	-10.30%	12.97%	-2.66%	3.82%	7.66%	-	-
Horiz. %	140.25%	110.25%	122.91%	108.80%	111.77%	107.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	226,795	200,170	188,756	192,168	192,067	185,264	162,995	5.65%
YoY %	13.30%	6.05%	-1.78%	0.05%	3.67%	13.66%	-	-
Horiz. %	139.14%	122.81%	115.80%	117.90%	117.84%	113.66%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	18,899	18,534	14,804	18,477	18,468	18,526	11,113	9.24%
YoY %	1.97%	25.20%	-19.88%	0.05%	-0.31%	66.71%	-	-
Horiz. %	170.06%	166.78%	133.21%	166.26%	166.18%	166.71%	100.00%	-
Div Payout %	173.01%	180.51%	219.78%	159.24%	168.35%	114.94%	120.97%	-
YoY %	-4.15%	-17.87%	38.02%	-5.41%	46.47%	-4.98%	-	-
Horiz. %	143.02%	149.22%	181.68%	131.64%	139.17%	95.02%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	226,795	200,170	188,756	192,168	192,067	185,264	162,995	5.65%
YoY %	13.30%	6.05%	-1.78%	0.05%	3.67%	13.66%	-	-
Horiz. %	139.14%	122.81%	115.80%	117.90%	117.84%	113.66%	100.00%	-
NOSH	377,993	370,685	370,109	369,554	369,360	370,528	370,443	0.33%
YoY %	1.97%	0.16%	0.15%	0.05%	-0.32%	0.02%	-	-
Horiz. %	102.04%	100.07%	99.91%	99.76%	99.71%	100.02%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	37.15%	41.41%	29.38%	44.74%	42.69%	53.19%	41.08%	-
YoY %	-10.29%	40.95%	-34.33%	4.80%	-19.74%	29.48%	-	-
Horiz. %	90.43%	100.80%	71.52%	108.91%	103.92%	129.48%	100.00%	-
ROE	4.82%	5.13%	3.57%	6.04%	5.71%	8.70%	5.64%	-
YoY %	-6.04%	43.70%	-40.89%	5.78%	-34.37%	54.26%	-	-
Horiz. %	85.46%	90.96%	63.30%	107.09%	101.24%	154.26%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	7.78	6.69	6.20	7.02	6.96	8.18	6.04	4.30%
YoY %	16.29%	7.90%	-11.68%	0.86%	-14.91%	35.43%	-	-
Horiz. %	128.81%	110.76%	102.65%	116.23%	115.23%	135.43%	100.00%	-
EPS	2.89	2.77	1.82	3.14	2.97	4.35	2.48	2.58%
YoY %	4.33%	52.20%	-42.04%	5.72%	-31.72%	75.40%	-	-
Horiz. %	116.53%	111.69%	73.39%	126.61%	119.76%	175.40%	100.00%	-
DPS	5.00	5.00	4.00	5.00	5.00	5.00	3.00	8.88%
YoY %	0.00%	25.00%	-20.00%	0.00%	0.00%	66.67%	-	-
Horiz. %	166.67%	166.67%	133.33%	166.67%	166.67%	166.67%	100.00%	-
NAPS	0.60	0.54	0.51	0.52	0.52	0.50	0.44	5.30%
YoY %	11.11%	5.88%	-1.92%	0.00%	4.00%	13.64%	-	-
Horiz. %	136.36%	122.73%	115.91%	118.18%	118.18%	113.64%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 369,554
RPS	6.35	5.35	4.95	5.60	5.55	6.54	4.83	4.66%
YoY %	18.69%	8.08%	-11.61%	0.90%	-15.14%	35.40%	-	-
Horiz. %	131.47%	110.77%	102.48%	115.94%	114.91%	135.40%	100.00%	-
EPS	2.36	2.22	1.45	2.51	2.37	3.48	1.98	2.96%
YoY %	6.31%	53.10%	-42.23%	5.91%	-31.90%	75.76%	-	-
Horiz. %	119.19%	112.12%	73.23%	126.77%	119.70%	175.76%	100.00%	-
DPS	4.08	4.00	3.20	3.99	3.99	4.00	2.40	9.24%
YoY %	2.00%	25.00%	-19.80%	0.00%	-0.25%	66.67%	-	-
Horiz. %	170.00%	166.67%	133.33%	166.25%	166.25%	166.67%	100.00%	-
NAPS	0.4897	0.4322	0.4076	0.4149	0.4147	0.40	0.3519	5.65%
YoY %	13.30%	6.04%	-1.76%	0.05%	3.68%	13.67%	-	-
Horiz. %	139.16%	122.82%	115.83%	117.90%	117.85%	113.67%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	1.59	1.40	1.47	1.18	1.18	1.37	1.29	-
P/RPS	20.44	20.93	23.73	16.81	16.96	16.75	21.37	-0.73%
YoY %	-2.34%	-11.80%	41.17%	-0.88%	1.25%	-21.62%	-	-
Horiz. %	95.65%	97.94%	111.04%	78.66%	79.36%	78.38%	100.00%	-
P/EPS	55.02	50.54	80.77	37.58	39.73	31.49	52.02	0.93%
YoY %	8.86%	-37.43%	114.93%	-5.41%	26.17%	-39.47%	-	-
Horiz. %	105.77%	97.15%	155.27%	72.24%	76.37%	60.53%	100.00%	-
EY	1.82	1.98	1.24	2.66	2.52	3.18	1.92	-0.88%
YoY %	-8.08%	59.68%	-53.38%	5.56%	-20.75%	65.63%	-	-
Horiz. %	94.79%	103.12%	64.58%	138.54%	131.25%	165.63%	100.00%	-
DY	3.14	3.57	2.72	4.24	4.24	3.65	2.33	5.09%
YoY %	-12.04%	31.25%	-35.85%	0.00%	16.16%	56.65%	-	-
Horiz. %	134.76%	153.22%	116.74%	181.97%	181.97%	156.65%	100.00%	-
P/NAPS	2.65	2.59	2.88	2.27	2.27	2.74	2.93	-1.65%
YoY %	2.32%	-10.07%	26.87%	0.00%	-17.15%	-6.48%	-	-
Horiz. %	90.44%	88.40%	98.29%	77.47%	77.47%	93.52%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	20/11/15	24/11/14	19/11/13	22/11/12	21/11/11	23/11/10	25/11/09	-
Price	1.77	1.41	1.51	1.13	1.17	1.31	1.52	-
P/RPS	22.76	21.08	24.37	16.10	16.82	16.02	25.18	-1.66%
YoY %	7.97%	-13.50%	51.37%	-4.28%	4.99%	-36.38%	-	-
Horiz. %	90.39%	83.72%	96.78%	63.94%	66.80%	63.62%	100.00%	-
P/EPS	61.25	50.90	82.97	35.99	39.39	30.11	61.29	-0.01%
YoY %	20.33%	-38.65%	130.54%	-8.63%	30.82%	-50.87%	-	-
Horiz. %	99.93%	83.05%	135.37%	58.72%	64.27%	49.13%	100.00%	-
EY	1.63	1.96	1.21	2.78	2.54	3.32	1.63	0.00%
YoY %	-16.84%	61.98%	-56.47%	9.45%	-23.49%	103.68%	-	-
Horiz. %	100.00%	120.25%	74.23%	170.55%	155.83%	203.68%	100.00%	-
DY	2.82	3.55	2.65	4.42	4.27	3.82	1.97	6.15%
YoY %	-20.56%	33.96%	-40.05%	3.51%	11.78%	93.91%	-	-
Horiz. %	143.15%	180.20%	134.52%	224.37%	216.75%	193.91%	100.00%	-
P/NAPS	2.95	2.61	2.96	2.17	2.25	2.62	3.45	-2.57%
YoY %	13.03%	-11.82%	36.41%	-3.56%	-14.12%	-24.06%	-	-
Horiz. %	85.51%	75.65%	85.80%	62.90%	65.22%	75.94%	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