[UCHITEC] YoY TTM Result on 30-Jun-2018 [#2]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	175,550	143,668	149,600	137,317	127,067	117,546	102,031	9.45%
YoY %	22.19%	-3.97%	8.94%	8.07%	8.10%	15.21%	-	-
Horiz. %	172.06%	140.81%	146.62%	134.58%	124.54%	115.21%	100.00%	-
PBT	100,100	73,068	76,233	71,591	62,397	53,308	43,177	15.02%
YoY %	37.00%	-4.15%	6.48%	14.73%	17.05%	23.46%	-	-
Horiz. %	231.84%	169.23%	176.56%	165.81%	144.51%	123.46%	100.00%	-
Tax	-456	-2,549	-2,786	-2,888	-1,624	-1,239	-1,149	-14.26%
YoY %	82.11%	8.51%	3.53%	-77.83%	-31.07%	-7.83%	-	-
Horiz. %	39.69%	221.85%	242.47%	251.35%	141.34%	107.83%	100.00%	-
NP	99,644	70,519	73,447	68,703	60,773	52,069	42,028	15.45%
YoY %	41.30%	-3.99%	6.91%	13.05%	16.72%	23.89%	-	-
Horiz. %	237.09%	167.79%	174.76%	163.47%	144.60%	123.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	99,644	70,519	73,447	68,703	60,773	52,069	42,028	15.45%
YoY %	41.30%	-3.99%	6.91%	13.05%	16.72%	23.89%	-	-
Horiz. %	237.09%	167.79%	174.76%	163.47%	144.60%	123.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.46%	3.49%	3.65%	4.03%	2.60%	2.32%	2.66%	-
YoY %	-86.82%	-4.38%	-9.43%	55.00%	12.07%	-12.78%	-	-
Horiz. %	17.29%	131.20%	137.22%	151.50%	97.74%	87.22%	100.00%	-
Total Cost	75,906	73,149	76,153	68,614	66,294	65,477	60,003	3.99%
YoY %	3.77%	-3.94%	10.99%	3.50%	1.25%	9.12%	-	-
Horiz. %	126.50%	121.91%	126.92%	114.35%	110.48%	109.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	185,220	152,699	152,554	263,982	248,934	216,521	209,624	-2.03%
YoY %	21.30%	0.10%	-42.21%	6.04%	14.97%	3.29%	-	-
Horiz. %	88.36%	72.84%	72.78%	125.93%	118.75%	103.29%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	76,360	71,794	62,639	109,385	53,628	41,692	37,062	12.79%
YoY %	6.36%	14.62%	-42.74%	103.97%	28.63%	12.49%	-	-
Horiz. %	206.03%	193.71%	169.01%	295.14%	144.70%	112.49%	100.00%	-
Div Payout %	76.63%	101.81%	85.29%	159.22%	88.24%	80.07%	88.19%	-
YoY %	-24.73%	19.37%	-46.43%	80.44%	10.20%	-9.21%	-	-
Horiz. %	86.89%	115.44%	96.71%	180.54%	100.06%	90.79%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	185,220	152,699	152,554	263,982	248,934	216,521	209,624	-2.03%
YoY %	21.30%	0.10%	-42.21%	6.04%	14.97%	3.29%	-	-
Horiz. %	88.36%	72.84%	72.78%	125.93%	118.75%	103.29%	100.00%	-
NOSH	45,446	451,182	450,773	449,698	445,083	393,675	374,329	-29.60%
YoY %	-89.93%	0.09%	0.24%	1.04%	13.06%	5.17%	-	-
Horiz. %	12.14%	120.53%	120.42%	120.13%	118.90%	105.17%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	56.76%	49.08%	49.10%	50.03%	47.83%	44.30%	41.19%	-
YoY %	15.65%	-0.04%	-1.86%	4.60%	7.97%	7.55%	-	-
Horiz. %	137.80%	119.16%	119.20%	121.46%	116.12%	107.55%	100.00%	-
ROE	53.80%	46.18%	48.14%	26.03%	24.41%	24.05%	20.05%	-
YoY %	16.50%	-4.07%	84.94%	6.64%	1.50%	19.95%	-	-
Horiz. %	268.33%	230.32%	240.10%	129.83%	121.75%	119.95%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	38.86	31.99	33.34	30.69	29.10	29.86	27.26	6.08%
YoY %	21.48%	-4.05%	8.63%	5.46%	-2.55%	9.54%	-	-
Horiz. %	142.55%	117.35%	122.30%	112.58%	106.75%	109.54%	100.00%	-
EPS	22.06	15.70	16.37	15.36	13.92	13.23	11.23	11.89%
YoY %	40.51%	-4.09%	6.58%	10.34%	5.22%	17.81%	-	-
Horiz. %	196.44%	139.80%	145.77%	136.78%	123.95%	117.81%	100.00%	-
DPS	17.00	16.00	14.00	24.45	12.28	10.59	10.00	9.23%
YoY %	6.25%	14.29%	-42.74%	99.10%	15.96%	5.90%	-	-
Horiz. %	170.00%	160.00%	140.00%	244.50%	122.80%	105.90%	100.00%	-
NAPS	0.41	0.34	0.34	0.59	0.57	0.55	0.56	-5.05%
YoY %	20.59%	0.00%	-42.37%	3.51%	3.64%	-1.79%	-	-
Horiz. %	73.21%	60.71%	60.71%	105.36%	101.79%	98.21%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 449,698
RPS	37.91	31.03	32.31	29.66	27.44	25.39	22.04	9.45%
YoY %	22.17%	-3.96%	8.93%	8.09%	8.07%	15.20%	-	-
Horiz. %	172.01%	140.79%	146.60%	134.57%	124.50%	115.20%	100.00%	-
EPS	21.52	15.23	15.86	14.84	13.13	11.25	9.08	15.45%
YoY %	41.30%	-3.97%	6.87%	13.02%	16.71%	23.90%	-	-
Horiz. %	237.00%	167.73%	174.67%	163.44%	144.60%	123.90%	100.00%	-
DPS	16.49	15.51	13.53	23.62	11.58	9.00	8.00	12.79%
YoY %	6.32%	14.63%	-42.72%	103.97%	28.67%	12.50%	-	-
Horiz. %	206.12%	193.88%	169.12%	295.25%	144.75%	112.50%	100.00%	-
NAPS	0.40	0.3298	0.3295	0.5701	0.5376	0.4676	0.4527	-2.03%
YoY %	21.29%	0.09%	-42.20%	6.05%	14.97%	3.29%	-	-
Horiz. %	88.36%	72.85%	72.79%	125.93%	118.75%	103.29%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	3.05	2.57	2.88	2.73	1.85	1.53	1.58	-
P/RPS	7.85	8.03	8.64	8.90	6.36	5.12	5.80	5.16%
YoY %	-2.24%	-7.06%	-2.92%	39.94%	24.22%	-11.72%	-	-
Horiz. %	135.34%	138.45%	148.97%	153.45%	109.66%	88.28%	100.00%	-
P/EPS	13.83	16.37	17.59	17.78	13.29	11.57	14.07	-0.28%
YoY %	-15.52%	-6.94%	-1.07%	33.78%	14.87%	-17.77%	-	-
Horiz. %	98.29%	116.35%	125.02%	126.37%	94.46%	82.23%	100.00%	-
EY	7.23	6.11	5.68	5.62	7.52	8.64	7.11	0.27%
YoY %	18.33%	7.57%	1.07%	-25.27%	-12.96%	21.52%	-	-
Horiz. %	101.69%	85.94%	79.89%	79.04%	105.77%	121.52%	100.00%	-
DY	5.57	6.23	4.86	8.96	6.64	6.92	6.33	-2.10%
YoY %	-10.59%	28.19%	-45.76%	34.94%	-4.05%	9.32%	-	-
Horiz. %	87.99%	98.42%	76.78%	141.55%	104.90%	109.32%	100.00%	-
P/NAPS	7.44	7.56	8.47	4.63	3.25	2.78	2.82	17.53%
YoY %	-1.59%	-10.74%	82.94%	42.46%	16.91%	-1.42%	-	-
Horiz. %	263.83%	268.09%	300.35%	164.18%	115.25%	98.58%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	25/08/21	26/08/20	26/08/19	21/08/18	23/08/17	24/08/16	20/08/15	-
Price	3.16	2.77	2.78	3.32	2.10	1.66	1.46	-
P/RPS	8.13	8.66	8.34	10.82	7.22	5.56	5.36	7.18%
YoY %	-6.12%	3.84%	-22.92%	49.86%	29.86%	3.73%	-	-
Horiz. %	151.68%	161.57%	155.60%	201.87%	134.70%	103.73%	100.00%	-
P/EPS	14.33	17.64	16.98	21.62	15.09	12.55	13.00	1.63%
YoY %	-18.76%	3.89%	-21.46%	43.27%	20.24%	-3.46%	-	-
Horiz. %	110.23%	135.69%	130.62%	166.31%	116.08%	96.54%	100.00%	-
EY	6.98	5.67	5.89	4.63	6.63	7.97	7.69	-1.60%
YoY %	23.10%	-3.74%	27.21%	-30.17%	-16.81%	3.64%	-	-
Horiz. %	90.77%	73.73%	76.59%	60.21%	86.22%	103.64%	100.00%	-
DY	5.38	5.78	5.04	7.36	5.85	6.38	6.85	-3.94%
YoY %	-6.92%	14.68%	-31.52%	25.81%	-8.31%	-6.86%	-	-
Horiz. %	78.54%	84.38%	73.58%	107.45%	85.40%	93.14%	100.00%	-
P/NAPS	7.71	8.15	8.18	5.63	3.68	3.02	2.61	19.76%
YoY %	-5.40%	-0.37%	45.29%	52.99%	21.85%	15.71%	-	-
Horiz. %	295.40%	312.26%	313.41%	215.71%	141.00%	115.71%	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

Latest Videos