[UCHITEC] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	98,981	90,919	99,911	99,561	88,682	135,651	155,849	-7.28%
YoY %	8.87%	-9.00%	0.35%	12.27%	-34.62%	-12.96%	-	-
Horiz. %	63.51%	58.34%	64.11%	63.88%	56.90%	87.04%	100.00%	-
PBT	47,514	44,170	49,241	51,013	28,555	66,571	82,299	-8.74%
YoY %	7.57%	-10.30%	-3.47%	78.65%	-57.11%	-19.11%	-	-
Horiz. %	57.73%	53.67%	59.83%	61.98%	34.70%	80.89%	100.00%	-
Tax	-9,702	-778	-367	-686	-890	-2,124	-182	93.88%
YoY %	-1,147.04%	-111.99%	46.50%	22.92%	58.10%	-1,067.03%	-	-
Horiz. %	5,330.77%	427.47%	201.65%	376.92%	489.01%	1,167.03%	100.00%	-
NP	37,812	43,392	48,874	50,327	27,665	64,447	82,117	-12.11%
YoY %	-12.86%	-11.22%	-2.89%	81.92%	-57.07%	-21.52%	-	-
Horiz. %	46.05%	52.84%	59.52%	61.29%	33.69%	78.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,812	43,392	48,874	50,327	27,665	64,447	82,117	-12.11%
YoY %	-12.86%	-11.22%	-2.89%	81.92%	-57.07%	-21.52%	-	-
Horiz. %	46.05%	52.84%	59.52%	61.29%	33.69%	78.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.42%	1.76%	0.75%	1.34%	3.12%	3.19%	0.22%	-
YoY %	1,060.23%	134.67%	-44.03%	-57.05%	-2.19%	1,350.00%	-	-
Horiz. %	9,281.82%	800.00%	340.91%	609.09%	1,418.18%	1,450.00%	100.00%	-
Total Cost	61,169	47,527	51,037	49,234	61,017	71,204	73,732	-3.06%
YoY %	28.70%	-6.88%	3.66%	-19.31%	-14.31%	-3.43%	-	-
Horiz. %	82.96%	64.46%	69.22%	66.77%	82.76%	96.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	188,756	192,168	192,067	185,264	162,995	182,474	194,823	-0.52%
YoY %	-1.78%	0.05%	3.67%	13.66%	-10.67%	-6.34%	-	-
Horiz. %	96.89%	98.64%	98.59%	95.09%	83.66%	93.66%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	40,687	44,367	44,444	29,673	33,420	59,795	100,885	-14.03%
YoY %	-8.29%	-0.17%	49.78%	-11.21%	-44.11%	-40.73%	-	-
Horiz. %	40.33%	43.98%	44.05%	29.41%	33.13%	59.27%	100.00%	-
Div Payout %	107.61%	102.25%	90.94%	58.96%	120.80%	92.78%	122.86%	-
YoY %	5.24%	12.44%	54.24%	-51.19%	30.20%	-24.48%	-	-
Horiz. %	87.59%	83.22%	74.02%	47.99%	98.32%	75.52%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	188,756	192,168	192,067	185,264	162,995	182,474	194,823	-0.52%
YoY %	-1.78%	0.05%	3.67%	13.66%	-10.67%	-6.34%	-	-
Horiz. %	96.89%	98.64%	98.59%	95.09%	83.66%	93.66%	100.00%	-
NOSH	370,109	369,554	369,360	370,528	370,443	372,397	374,660	-0.20%
YoY %	0.15%	0.05%	-0.32%	0.02%	-0.52%	-0.60%	-	-
Horiz. %	98.79%	98.64%	98.59%	98.90%	98.87%	99.40%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	38.20%	47.73%	48.92%	50.55%	31.20%	47.51%	52.69%	-
YoY %	-19.97%	-2.43%	-3.22%	62.02%	-34.33%	-9.83%	-	-
Horiz. %	72.50%	90.59%	92.84%	95.94%	59.21%	90.17%	100.00%	-
ROE	20.03%	22.58%	25.45%	27.16%	16.97%	35.32%	42.15%	-
YoY %	-11.29%	-11.28%	-6.30%	60.05%	-51.95%	-16.20%	-	-
Horiz. %	47.52%	53.57%	60.38%	64.44%	40.26%	83.80%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	26.74	24.60	27.05	26.87	23.94	36.43	41.60	-7.09%
YoY %	8.70%	-9.06%	0.67%	12.24%	-34.28%	-12.43%	-	-
Horiz. %	64.28%	59.13%	65.02%	64.59%	57.55%	87.57%	100.00%	-
EPS	10.22	11.74	13.23	13.58	7.47	17.31	21.92	-11.93%
YoY %	-12.95%	-11.26%	-2.58%	81.79%	-56.85%	-21.03%	-	-
Horiz. %	46.62%	53.56%	60.36%	61.95%	34.08%	78.97%	100.00%	-
DPS	11.00	12.00	12.00	8.00	9.00	16.00	27.00	-13.88%
YoY %	-8.33%	0.00%	50.00%	-11.11%	-43.75%	-40.74%	-	-
Horiz. %	40.74%	44.44%	44.44%	29.63%	33.33%	59.26%	100.00%	-
NAPS	0.51	0.52	0.52	0.50	0.44	0.49	0.52	-0.32%
YoY %	-1.92%	0.00%	4.00%	13.64%	-10.20%	-5.77%	-	-
Horiz. %	98.08%	100.00%	100.00%	96.15%	84.62%	94.23%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 370,528
RPS	21.38	19.64	21.58	21.51	19.16	29.30	33.67	-7.28%
YoY %	8.86%	-8.99%	0.33%	12.27%	-34.61%	-12.98%	-	-
Horiz. %	63.50%	58.33%	64.09%	63.88%	56.91%	87.02%	100.00%	-
EPS	8.17	9.37	10.56	10.87	5.98	13.92	17.74	-12.11%
YoY %	-12.81%	-11.27%	-2.85%	81.77%	-57.04%	-21.53%	-	-
Horiz. %	46.05%	52.82%	59.53%	61.27%	33.71%	78.47%	100.00%	-
DPS	8.79	9.58	9.60	6.41	7.22	12.92	21.79	-14.02%
YoY %	-8.25%	-0.21%	49.77%	-11.22%	-44.12%	-40.71%	-	-
Horiz. %	40.34%	43.97%	44.06%	29.42%	33.13%	59.29%	100.00%	-
NAPS	0.4077	0.4151	0.4149	0.4002	0.3521	0.3942	0.4209	-0.52%
YoY %	-1.78%	0.05%	3.67%	13.66%	-10.68%	-6.34%	-	-
Horiz. %	96.86%	98.62%	98.57%	95.08%	83.65%	93.66%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	1.47	1.18	1.18	1.37	1.29	1.08	2.98	-
P/RPS	5.50	4.80	4.36	5.10	5.39	2.96	7.16	-4.29%
YoY %	14.58%	10.09%	-14.51%	-5.38%	82.09%	-58.66%	-	-
Horiz. %	76.82%	67.04%	60.89%	71.23%	75.28%	41.34%	100.00%	-
P/EPS	14.39	10.05	8.92	10.09	17.27	6.24	13.60	0.94%
YoY %	43.18%	12.67%	-11.60%	-41.57%	176.76%	-54.12%	-	-
Horiz. %	105.81%	73.90%	65.59%	74.19%	126.99%	45.88%	100.00%	-
EY	6.95	9.95	11.21	9.91	5.79	16.02	7.35	-0.92%
YoY %	-30.15%	-11.24%	13.12%	71.16%	-63.86%	117.96%	-	-
Horiz. %	94.56%	135.37%	152.52%	134.83%	78.78%	217.96%	100.00%	-
DY	7.48	10.17	10.17	5.84	6.98	14.81	9.06	-3.14%
YoY %	-26.45%	0.00%	74.14%	-16.33%	-52.87%	63.47%	-	-
Horiz. %	82.56%	112.25%	112.25%	64.46%	77.04%	163.47%	100.00%	-
P/NAPS	2.88	2.27	2.27	2.74	2.93	2.20	5.73	-10.82%
YoY %	26.87%	0.00%	-17.15%	-6.48%	33.18%	-61.61%	-	-
Horiz. %	50.26%	39.62%	39.62%	47.82%	51.13%	38.39%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	19/11/13	22/11/12	21/11/11	23/11/10	25/11/09	01/12/08	30/10/07	-
Price	1.51	1.13	1.17	1.31	1.52	0.94	2.95	-
P/RPS	5.65	4.59	4.33	4.88	6.35	2.58	7.09	-3.70%
YoY %	23.09%	6.00%	-11.27%	-23.15%	146.12%	-63.61%	-	-
Horiz. %	79.69%	64.74%	61.07%	68.83%	89.56%	36.39%	100.00%	-
P/EPS	14.78	9.62	8.84	9.64	20.35	5.43	13.46	1.56%
YoY %	53.64%	8.82%	-8.30%	-52.63%	274.77%	-59.66%	-	-
Horiz. %	109.81%	71.47%	65.68%	71.62%	151.19%	40.34%	100.00%	-
EY	6.77	10.39	11.31	10.37	4.91	18.41	7.43	-1.53%
YoY %	-34.84%	-8.13%	9.06%	111.20%	-73.33%	147.78%	-	-
Horiz. %	91.12%	139.84%	152.22%	139.57%	66.08%	247.78%	100.00%	-
DY	7.28	10.62	10.26	6.11	5.92	17.02	9.15	-3.73%
YoY %	-31.45%	3.51%	67.92%	3.21%	-65.22%	86.01%	-	-
Horiz. %	79.56%	116.07%	112.13%	66.78%	64.70%	186.01%	100.00%	-
P/NAPS	2.96	2.17	2.25	2.62	3.45	1.92	5.67	-10.25%
YoY %	36.41%	-3.56%	-14.12%	-24.06%	79.69%	-66.14%	-	-
Horiz. %	52.20%	38.27%	39.68%	46.21%	60.85%	33.86%	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

759

HLIND

HONG LEONG INDUSTRIES BHD

727

MPI

MALAYSIAN PACIFIC INDUSTRIES

717

DNEX

DAGANG NEXCHANGE BERHAD

608

YTLPOWR

YTL POWER INTERNATIONAL BHD

548

NOTION

NOTION VTEC BHD

547

GENTING

GENTING BHD

545

HEXCAP

HEXTAR CAPITAL BERHAD

493

PBBANK

PUBLIC BANK BHD

473

Daily Stocks

HSI-CXF

0.115

-0.01

373,397,100

HSI-HUZ

0.20

-0.005

292,800,100

HSI-HU8

0.08

0.00

183,904,500

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

135,245,100

HSI-CXV

0.14

-0.005

76,901,400

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.065

0.00

65,472,000

E&O-LR

0.055

+0.01

56,261,700

VELESTO

0.26

+0.01

48,211,800

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.90

+0.46

851,000

TENAGA

13.98

+0.26

5,539,400

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

99,100

HEIM

23.20

+0.14

56,900

F&N

31.80

+0.14

30,300

HARTA

3.27

+0.10

1,816,400

MAHSING

1.76

+0.09

20,316,500

MASTER

4.19

+0.09

41,700

More gainer Stocks

NESTLE

122.20

-0.80

6,400

PETGAS

18.00

-0.34

309,900

AJI

15.10

-0.24

100,200

KESM

7.18

-0.23

20,300

AXIATA-C1B

0.035

-0.225

1,030,000

MPI

38.60

-0.22

79,800

ECOWLD-C26

0.01

-0.20

100

YTLPOWR

4.70

-0.18

21,770,100

UNISEM

4.03

-0.17

600,700

YTLPOWR-C36

0.92

-0.17

22,500

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