[UCHITEC] YoY TTM 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
TTM Result
Revenue	90,919	99,911	99,561	88,682	135,651	155,849	146,975	-7.68%
YoY %	-9.00%	0.35%	12.27%	-34.62%	-12.96%	6.04%	-	-
Horiz. %	61.86%	67.98%	67.74%	60.34%	92.30%	106.04%	100.00%	-
PBT	44,170	49,241	51,013	28,555	66,571	82,299	83,263	-10.01%
YoY %	-10.30%	-3.47%	78.65%	-57.11%	-19.11%	-1.16%	-	-
Horiz. %	53.05%	59.14%	61.27%	34.29%	79.95%	98.84%	100.00%	-
Tax	-778	-367	-686	-890	-2,124	-182	-1,340	-8.65%
YoY %	-111.99%	46.50%	22.92%	58.10%	-1,067.03%	86.42%	-	-
Horiz. %	58.06%	27.39%	51.19%	66.42%	158.51%	13.58%	100.00%	-
NP	43,392	48,874	50,327	27,665	64,447	82,117	81,923	-10.04%
YoY %	-11.22%	-2.89%	81.92%	-57.07%	-21.52%	0.24%	-	-
Horiz. %	52.97%	59.66%	61.43%	33.77%	78.67%	100.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,392	48,874	50,327	27,665	64,447	82,117	81,923	-10.04%
YoY %	-11.22%	-2.89%	81.92%	-57.07%	-21.52%	0.24%	-	-
Horiz. %	52.97%	59.66%	61.43%	33.77%	78.67%	100.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.76%	0.75%	1.34%	3.12%	3.19%	0.22%	1.61%	-
YoY %	134.67%	-44.03%	-57.05%	-2.19%	1,350.00%	-86.34%	-	-
Horiz. %	109.32%	46.58%	83.23%	193.79%	198.14%	13.66%	100.00%	-
Total Cost	47,527	51,037	49,234	61,017	71,204	73,732	65,052	-5.09%
YoY %	-6.88%	3.66%	-19.31%	-14.31%	-3.43%	13.34%	-	-
Horiz. %	73.06%	78.46%	75.68%	93.80%	109.46%	113.34%	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	44,367	44,444	29,673	33,420	59,795	100,885	74,099	-8.18%
YoY %	-0.17%	49.78%	-11.21%	-44.11%	-40.73%	36.15%	-	-
Horiz. %	59.88%	59.98%	40.05%	45.10%	80.70%	136.15%	100.00%	-
Div Payout %	102.25%	90.94%	58.96%	120.80%	92.78%	122.86%	90.45%	-
YoY %	12.44%	54.24%	-51.19%	30.20%	-24.48%	35.83%	-	-
Horiz. %	113.05%	100.54%	65.19%	133.55%	102.58%	135.83%	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	47.73%	48.92%	50.55%	31.20%	47.51%	52.69%	55.74%	-
YoY %	-2.43%	-3.22%	62.02%	-34.33%	-9.83%	-5.47%	-	-
Horiz. %	85.63%	87.76%	90.69%	55.97%	85.24%	94.53%	100.00%	-
ROE	22.58%	25.45%	27.16%	16.97%	35.32%	42.15%	39.24%	-
YoY %	-11.28%	-6.30%	60.05%	-51.95%	-16.20%	7.42%	-	-
Horiz. %	57.54%	64.86%	69.22%	43.25%	90.01%	107.42%	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	24.60	27.05	26.87	23.94	36.43	41.60	39.42	-7.55%
YoY %	-9.06%	0.67%	12.24%	-34.28%	-12.43%	5.53%	-	-
Horiz. %	62.40%	68.62%	68.16%	60.73%	92.42%	105.53%	100.00%	-
EPS	11.74	13.23	13.58	7.47	17.31	21.92	21.97	-9.90%
YoY %	-11.26%	-2.58%	81.79%	-56.85%	-21.03%	-0.23%	-	-
Horiz. %	53.44%	60.22%	61.81%	34.00%	78.79%	99.77%	100.00%	-
DPS	12.00	12.00	8.00	9.00	16.00	27.00	20.00	-8.15%
YoY %	0.00%	50.00%	-11.11%	-43.75%	-40.74%	35.00%	-	-
Horiz. %	60.00%	60.00%	40.00%	45.00%	80.00%	135.00%	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	19.64	21.58	21.51	19.16	29.30	33.67	31.75	-7.68%
YoY %	-8.99%	0.33%	12.27%	-34.61%	-12.98%	6.05%	-	-
Horiz. %	61.86%	67.97%	67.75%	60.35%	92.28%	106.05%	100.00%	-
EPS	9.37	10.56	10.87	5.98	13.92	17.74	17.70	-10.04%
YoY %	-11.27%	-2.85%	81.77%	-57.04%	-21.53%	0.23%	-	-
Horiz. %	52.94%	59.66%	61.41%	33.79%	78.64%	100.23%	100.00%	-
DPS	9.58	9.60	6.41	7.22	12.92	21.79	16.01	-8.19%
YoY %	-0.21%	49.77%	-11.22%	-44.12%	-40.71%	36.10%	-	-
Horiz. %	59.84%	59.96%	40.04%	45.10%	80.70%	136.10%	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	4.80	4.36	5.10	5.39	2.96	7.16	7.86	-7.88%
YoY %	10.09%	-14.51%	-5.38%	82.09%	-58.66%	-8.91%	-	-
Horiz. %	61.07%	55.47%	64.89%	68.58%	37.66%	91.09%	100.00%	-
P/EPS	10.05	8.92	10.09	17.27	6.24	13.60	14.11	-5.49%
YoY %	12.67%	-11.60%	-41.57%	176.76%	-54.12%	-3.61%	-	-
Horiz. %	71.23%	63.22%	71.51%	122.40%	44.22%	96.39%	100.00%	-
EY	9.95	11.21	9.91	5.79	16.02	7.35	7.09	5.80%
YoY %	-11.24%	13.12%	71.16%	-63.86%	117.96%	3.67%	-	-
Horiz. %	140.34%	158.11%	139.77%	81.66%	225.95%	103.67%	100.00%	-
DY	10.17	10.17	5.84	6.98	14.81	9.06	6.45	7.87%
YoY %	0.00%	74.14%	-16.33%	-52.87%	63.47%	40.47%	-	-
Horiz. %	157.67%	157.67%	90.54%	108.22%	229.61%	140.47%	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	4.59	4.33	4.88	6.35	2.58	7.09	8.07	-8.96%
YoY %	6.00%	-11.27%	-23.15%	146.12%	-63.61%	-12.14%	-	-
Horiz. %	56.88%	53.66%	60.47%	78.69%	31.97%	87.86%	100.00%	-
P/EPS	9.62	8.84	9.64	20.35	5.43	13.46	14.47	-6.57%
YoY %	8.82%	-8.30%	-52.63%	274.77%	-59.66%	-6.98%	-	-
Horiz. %	66.48%	61.09%	66.62%	140.64%	37.53%	93.02%	100.00%	-
EY	10.39	11.31	10.37	4.91	18.41	7.43	6.91	7.02%
YoY %	-8.13%	9.06%	111.20%	-73.33%	147.78%	7.53%	-	-
Horiz. %	150.36%	163.68%	150.07%	71.06%	266.43%	107.53%	100.00%	-
DY	10.62	10.26	6.11	5.92	17.02	9.15	6.29	9.11%
YoY %	3.51%	67.92%	3.21%	-65.22%	86.01%	45.47%	-	-
Horiz. %	168.84%	163.12%	97.14%	94.12%	270.59%	145.47%	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

YTLPOWR-C36

0.92

-0.17

22,500

UNISEM

4.04

-0.16

526,900

SAM

6.25

-0.16

175,400

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