[UCHITEC] YoY TTM Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
TTM Result
Revenue	92,381	98,981	90,919	99,911	99,561	88,682	135,651	-6.19%
YoY %	-6.67%	8.87%	-9.00%	0.35%	12.27%	-34.62%	-	-
Horiz. %	68.10%	72.97%	67.02%	73.65%	73.39%	65.38%	100.00%	-
PBT	40,862	47,514	44,170	49,241	51,013	28,555	66,571	-7.80%
YoY %	-14.00%	7.57%	-10.30%	-3.47%	78.65%	-57.11%	-	-
Horiz. %	61.38%	71.37%	66.35%	73.97%	76.63%	42.89%	100.00%	-
Tax	5,370	-9,702	-778	-367	-686	-890	-2,124	-
YoY %	155.35%	-1,147.04%	-111.99%	46.50%	22.92%	58.10%	-	-
Horiz. %	-252.82%	456.78%	36.63%	17.28%	32.30%	41.90%	100.00%	-
NP	46,232	37,812	43,392	48,874	50,327	27,665	64,447	-5.38%
YoY %	22.27%	-12.86%	-11.22%	-2.89%	81.92%	-57.07%	-	-
Horiz. %	71.74%	58.67%	67.33%	75.84%	78.09%	42.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,232	37,812	43,392	48,874	50,327	27,665	64,447	-5.38%
YoY %	22.27%	-12.86%	-11.22%	-2.89%	81.92%	-57.07%	-	-
Horiz. %	71.74%	58.67%	67.33%	75.84%	78.09%	42.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-13.14%	20.42%	1.76%	0.75%	1.34%	3.12%	3.19%	-
YoY %	-164.35%	1,060.23%	134.67%	-44.03%	-57.05%	-2.19%	-	-
Horiz. %	-411.91%	640.13%	55.17%	23.51%	42.01%	97.81%	100.00%	-
Total Cost	46,149	61,169	47,527	51,037	49,234	61,017	71,204	-6.96%
YoY %	-24.55%	28.70%	-6.88%	3.66%	-19.31%	-14.31%	-	-
Horiz. %	64.81%	85.91%	66.75%	71.68%	69.14%	85.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,170	188,756	192,168	192,067	185,264	162,995	182,474	1.55%
YoY %	6.05%	-1.78%	0.05%	3.67%	13.66%	-10.67%	-	-
Horiz. %	109.70%	103.44%	105.31%	105.26%	101.53%	89.33%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	40,727	40,687	44,367	44,444	29,673	33,420	59,795	-6.19%
YoY %	0.10%	-8.29%	-0.17%	49.78%	-11.21%	-44.11%	-	-
Horiz. %	68.11%	68.04%	74.20%	74.33%	49.62%	55.89%	100.00%	-
Div Payout %	88.09%	107.61%	102.25%	90.94%	58.96%	120.80%	92.78%	-
YoY %	-18.14%	5.24%	12.44%	54.24%	-51.19%	30.20%	-	-
Horiz. %	94.95%	115.98%	110.21%	98.02%	63.55%	130.20%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	200,170	188,756	192,168	192,067	185,264	162,995	182,474	1.55%
YoY %	6.05%	-1.78%	0.05%	3.67%	13.66%	-10.67%	-	-
Horiz. %	109.70%	103.44%	105.31%	105.26%	101.53%	89.33%	100.00%	-
NOSH	370,685	370,109	369,554	369,360	370,528	370,443	372,397	-0.07%
YoY %	0.16%	0.15%	0.05%	-0.32%	0.02%	-0.52%	-	-
Horiz. %	99.54%	99.39%	99.24%	99.18%	99.50%	99.48%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	50.04%	38.20%	47.73%	48.92%	50.55%	31.20%	47.51%	-
YoY %	30.99%	-19.97%	-2.43%	-3.22%	62.02%	-34.33%	-	-
Horiz. %	105.33%	80.40%	100.46%	102.97%	106.40%	65.67%	100.00%	-
ROE	23.10%	20.03%	22.58%	25.45%	27.16%	16.97%	35.32%	-
YoY %	15.33%	-11.29%	-11.28%	-6.30%	60.05%	-51.95%	-	-
Horiz. %	65.40%	56.71%	63.93%	72.06%	76.90%	48.05%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	24.92	26.74	24.60	27.05	26.87	23.94	36.43	-6.12%
YoY %	-6.81%	8.70%	-9.06%	0.67%	12.24%	-34.28%	-	-
Horiz. %	68.41%	73.40%	67.53%	74.25%	73.76%	65.72%	100.00%	-
EPS	12.47	10.22	11.74	13.23	13.58	7.47	17.31	-5.31%
YoY %	22.02%	-12.95%	-11.26%	-2.58%	81.79%	-56.85%	-	-
Horiz. %	72.04%	59.04%	67.82%	76.43%	78.45%	43.15%	100.00%	-
DPS	11.00	11.00	12.00	12.00	8.00	9.00	16.00	-6.05%
YoY %	0.00%	-8.33%	0.00%	50.00%	-11.11%	-43.75%	-	-
Horiz. %	68.75%	68.75%	75.00%	75.00%	50.00%	56.25%	100.00%	-
NAPS	0.54	0.51	0.52	0.52	0.50	0.44	0.49	1.63%
YoY %	5.88%	-1.92%	0.00%	4.00%	13.64%	-10.20%	-	-
Horiz. %	110.20%	104.08%	106.12%	106.12%	102.04%	89.80%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 369,360
RPS	19.96	21.38	19.64	21.58	21.51	19.16	29.30	-6.19%
YoY %	-6.64%	8.86%	-8.99%	0.33%	12.27%	-34.61%	-	-
Horiz. %	68.12%	72.97%	67.03%	73.65%	73.41%	65.39%	100.00%	-
EPS	9.99	8.17	9.37	10.56	10.87	5.98	13.92	-5.37%
YoY %	22.28%	-12.81%	-11.27%	-2.85%	81.77%	-57.04%	-	-
Horiz. %	71.77%	58.69%	67.31%	75.86%	78.09%	42.96%	100.00%	-
DPS	8.80	8.79	9.58	9.60	6.41	7.22	12.92	-6.19%
YoY %	0.11%	-8.25%	-0.21%	49.77%	-11.22%	-44.12%	-	-
Horiz. %	68.11%	68.03%	74.15%	74.30%	49.61%	55.88%	100.00%	-
NAPS	0.4324	0.4077	0.4151	0.4149	0.4002	0.3521	0.3942	1.55%
YoY %	6.06%	-1.78%	0.05%	3.67%	13.66%	-10.68%	-	-
Horiz. %	109.69%	103.42%	105.30%	105.25%	101.52%	89.32%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	1.40	1.47	1.18	1.18	1.37	1.29	1.08	-
P/RPS	5.62	5.50	4.80	4.36	5.10	5.39	2.96	11.27%
YoY %	2.18%	14.58%	10.09%	-14.51%	-5.38%	82.09%	-	-
Horiz. %	189.86%	185.81%	162.16%	147.30%	172.30%	182.09%	100.00%	-
P/EPS	11.23	14.39	10.05	8.92	10.09	17.27	6.24	10.28%
YoY %	-21.96%	43.18%	12.67%	-11.60%	-41.57%	176.76%	-	-
Horiz. %	179.97%	230.61%	161.06%	142.95%	161.70%	276.76%	100.00%	-
EY	8.91	6.95	9.95	11.21	9.91	5.79	16.02	-9.31%
YoY %	28.20%	-30.15%	-11.24%	13.12%	71.16%	-63.86%	-	-
Horiz. %	55.62%	43.38%	62.11%	69.98%	61.86%	36.14%	100.00%	-
DY	7.86	7.48	10.17	10.17	5.84	6.98	14.81	-10.01%
YoY %	5.08%	-26.45%	0.00%	74.14%	-16.33%	-52.87%	-	-
Horiz. %	53.07%	50.51%	68.67%	68.67%	39.43%	47.13%	100.00%	-
P/NAPS	2.59	2.88	2.27	2.27	2.74	2.93	2.20	2.75%
YoY %	-10.07%	26.87%	0.00%	-17.15%	-6.48%	33.18%	-	-
Horiz. %	117.73%	130.91%	103.18%	103.18%	124.55%	133.18%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	24/11/14	19/11/13	22/11/12	21/11/11	23/11/10	25/11/09	01/12/08	-
Price	1.41	1.51	1.13	1.17	1.31	1.52	0.94	-
P/RPS	5.66	5.65	4.59	4.33	4.88	6.35	2.58	13.98%
YoY %	0.18%	23.09%	6.00%	-11.27%	-23.15%	146.12%	-	-
Horiz. %	219.38%	218.99%	177.91%	167.83%	189.15%	246.12%	100.00%	-
P/EPS	11.31	14.78	9.62	8.84	9.64	20.35	5.43	13.00%
YoY %	-23.48%	53.64%	8.82%	-8.30%	-52.63%	274.77%	-	-
Horiz. %	208.29%	272.19%	177.16%	162.80%	177.53%	374.77%	100.00%	-
EY	8.85	6.77	10.39	11.31	10.37	4.91	18.41	-11.48%
YoY %	30.72%	-34.84%	-8.13%	9.06%	111.20%	-73.33%	-	-
Horiz. %	48.07%	36.77%	56.44%	61.43%	56.33%	26.67%	100.00%	-
DY	7.80	7.28	10.62	10.26	6.11	5.92	17.02	-12.18%
YoY %	7.14%	-31.45%	3.51%	67.92%	3.21%	-65.22%	-	-
Horiz. %	45.83%	42.77%	62.40%	60.28%	35.90%	34.78%	100.00%	-
P/NAPS	2.61	2.96	2.17	2.25	2.62	3.45	1.92	5.24%
YoY %	-11.82%	36.41%	-3.56%	-14.12%	-24.06%	79.69%	-	-
Horiz. %	135.94%	154.17%	113.02%	117.19%	136.46%	179.69%	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 - 25 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 16:00:00

ADX

30 Mins

SELL

2024-06-25 15:45:00

EMA 5

5 Mins

SELL

2024-06-25 15:40:00

EMA 5

10 Mins

SELL

2024-06-25 14:40:00

EMA 5

10 Mins

BUY

2024-06-25 12:10:00

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

719

HLIND

HONG LEONG INDUSTRIES BHD

675

MPI

MALAYSIAN PACIFIC INDUSTRIES

644

YTLPOWR

YTL POWER INTERNATIONAL BHD

618

NOTION

NOTION VTEC BHD

557

DNEX

DAGANG NEXCHANGE BERHAD

553

HEXCAP

HEXTAR CAPITAL BERHAD

430

SNS

SNS NETWORK TECHNOLOGY BERHAD

382

GENTING

GENTING BHD

381

Daily Stocks

HSI-CXF

0.12

-0.005

411,949,000

HSI-HUZ

0.195

-0.01

304,844,100

HSI-HU8

0.075

-0.005

192,819,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

136,541,200

HSI-CXV

0.145

0.00

90,810,300

JCY

0.695

-0.08

90,327,000

AHB-WC

0.065

0.00

81,853,700

YGL

0.245

+0.06

76,783,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KLK

20.98

+0.54

1,425,400

TENAGA

14.00

+0.28

11,022,800

DLADY

36.02

+0.20

11,200

HLFG

17.20

+0.14

477,500

HEIM

23.20

+0.14

147,100

KIMLUN

1.38

+0.10

1,105,500

ALLIANZ

22.12

+0.10

27,700

SGBHD

0.60

+0.10

10,000

HARTA

3.26

+0.09

3,726,100

BURSA

8.84

+0.09

1,093,900

More gainer Stocks

NESTLE

122.50

-0.50

350,100

PETGAS

18.04

-0.30

751,200

NOTION

2.06

-0.26

37,862,400

PETDAG

17.20

-0.26

436,900

SAM

6.16

-0.25

293,200

KESM

7.18

-0.23

88,800

AXIATA-C1B

0.035

-0.225

1,380,000

MPI

38.60

-0.22

172,200

YTLPOWR

4.67

-0.21

30,544,000

ECOWLD-C26

0.01

-0.20

100

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