[UCHITEC] YoY TTM Result on 30-Sep-2016 [#3]

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	156,242	135,663	133,540	119,634	106,640	92,381	98,981	7.90%
YoY %	15.17%	1.59%	11.62%	12.18%	15.43%	-6.67%	-	-
Horiz. %	157.85%	137.06%	134.91%	120.87%	107.74%	93.33%	100.00%	-
PBT	79,459	71,124	65,465	60,240	43,855	40,862	47,514	8.94%
YoY %	11.72%	8.64%	8.67%	37.36%	7.32%	-14.00%	-	-
Horiz. %	167.23%	149.69%	137.78%	126.78%	92.30%	86.00%	100.00%	-
Tax	-2,588	-3,753	-1,616	-1,234	-1,171	5,370	-9,702	-19.75%
YoY %	31.04%	-132.24%	-30.96%	-5.38%	-121.81%	155.35%	-	-
Horiz. %	26.67%	38.68%	16.66%	12.72%	12.07%	-55.35%	100.00%	-
NP	76,871	67,371	63,849	59,006	42,684	46,232	37,812	12.54%
YoY %	14.10%	5.52%	8.21%	38.24%	-7.67%	22.27%	-	-
Horiz. %	203.30%	178.17%	168.86%	156.05%	112.88%	122.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,871	67,371	63,849	59,006	42,684	46,232	37,812	12.54%
YoY %	14.10%	5.52%	8.21%	38.24%	-7.67%	22.27%	-	-
Horiz. %	203.30%	178.17%	168.86%	156.05%	112.88%	122.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.26%	5.28%	2.47%	2.05%	2.67%	-13.14%	20.42%	-
YoY %	-38.26%	113.77%	20.49%	-23.22%	120.32%	-164.35%	-	-
Horiz. %	15.96%	25.86%	12.10%	10.04%	13.08%	-64.35%	100.00%	-
Total Cost	79,371	68,292	69,691	60,628	63,956	46,149	61,169	4.43%
YoY %	16.22%	-2.01%	14.95%	-5.20%	38.59%	-24.55%	-	-
Horiz. %	129.76%	111.64%	113.93%	99.12%	104.56%	75.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	175,003	161,055	271,052	240,787	226,795	200,170	188,756	-1.25%
YoY %	8.66%	-40.58%	12.57%	6.17%	13.30%	6.05%	-	-
Horiz. %	92.71%	85.32%	143.60%	127.57%	120.15%	106.05%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	64,978	66,381	107,543	43,198	37,427	40,727	40,687	8.11%
YoY %	-2.11%	-38.27%	148.95%	15.42%	-8.10%	0.10%	-	-
Horiz. %	159.70%	163.15%	264.32%	106.17%	91.99%	100.10%	100.00%	-
Div Payout %	84.53%	98.53%	168.43%	73.21%	87.69%	88.09%	107.61%	-
YoY %	-14.21%	-41.50%	130.06%	-16.51%	-0.45%	-18.14%	-	-
Horiz. %	78.55%	91.56%	156.52%	68.03%	81.49%	81.86%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	175,003	161,055	271,052	240,787	226,795	200,170	188,756	-1.25%
YoY %	8.66%	-40.58%	12.57%	6.17%	13.30%	6.05%	-	-
Horiz. %	92.71%	85.32%	143.60%	127.57%	120.15%	106.05%	100.00%	-
NOSH	450,912	450,550	445,103	443,695	377,993	370,685	370,109	3.34%
YoY %	0.08%	1.22%	0.32%	17.38%	1.97%	0.16%	-	-
Horiz. %	121.83%	121.73%	120.26%	119.88%	102.13%	100.16%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	49.20%	49.66%	47.81%	49.32%	40.03%	50.04%	38.20%	-
YoY %	-0.93%	3.87%	-3.06%	23.21%	-20.00%	30.99%	-	-
Horiz. %	128.80%	130.00%	125.16%	129.11%	104.79%	130.99%	100.00%	-
ROE	43.93%	41.83%	23.56%	24.51%	18.82%	23.10%	20.03%	-
YoY %	5.02%	77.55%	-3.88%	30.23%	-18.53%	15.33%	-	-
Horiz. %	219.32%	208.84%	117.62%	122.37%	93.96%	115.33%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	34.82	30.32	30.55	29.31	28.21	24.92	26.74	4.49%
YoY %	14.84%	-0.75%	4.23%	3.90%	13.20%	-6.81%	-	-
Horiz. %	130.22%	113.39%	114.25%	109.61%	105.50%	93.19%	100.00%	-
EPS	17.13	15.06	14.60	14.46	11.29	12.47	10.22	8.98%
YoY %	13.75%	3.15%	0.97%	28.08%	-9.46%	22.02%	-	-
Horiz. %	167.61%	147.36%	142.86%	141.49%	110.47%	122.02%	100.00%	-
DPS	14.50	14.84	24.60	10.58	10.00	11.00	11.00	4.70%
YoY %	-2.29%	-39.67%	132.51%	5.80%	-9.09%	0.00%	-	-
Horiz. %	131.82%	134.91%	223.64%	96.18%	90.91%	100.00%	100.00%	-
NAPS	0.39	0.36	0.62	0.59	0.60	0.54	0.51	-4.37%
YoY %	8.33%	-41.94%	5.08%	-1.67%	11.11%	5.88%	-	-
Horiz. %	76.47%	70.59%	121.57%	115.69%	117.65%	105.88%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 443,695
RPS	33.81	29.36	28.90	25.89	23.08	19.99	21.42	7.90%
YoY %	15.16%	1.59%	11.63%	12.18%	15.46%	-6.68%	-	-
Horiz. %	157.84%	137.07%	134.92%	120.87%	107.75%	93.32%	100.00%	-
EPS	16.64	14.58	13.82	12.77	9.24	10.01	8.18	12.55%
YoY %	14.13%	5.50%	8.22%	38.20%	-7.69%	22.37%	-	-
Horiz. %	203.42%	178.24%	168.95%	156.11%	112.96%	122.37%	100.00%	-
DPS	14.06	14.37	23.27	9.35	8.10	8.81	8.81	8.09%
YoY %	-2.16%	-38.25%	148.88%	15.43%	-8.06%	0.00%	-	-
Horiz. %	159.59%	163.11%	264.13%	106.13%	91.94%	100.00%	100.00%	-
NAPS	0.3787	0.3486	0.5866	0.5211	0.4908	0.4332	0.4085	-1.25%
YoY %	8.63%	-40.57%	12.57%	6.17%	13.30%	6.05%	-	-
Horiz. %	92.71%	85.34%	143.60%	127.56%	120.15%	106.05%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	2.81	3.09	2.59	1.67	1.59	1.40	1.47	-
P/RPS	8.07	10.19	8.48	5.70	5.64	5.62	5.50	6.59%
YoY %	-20.80%	20.17%	48.77%	1.06%	0.36%	2.18%	-	-
Horiz. %	146.73%	185.27%	154.18%	103.64%	102.55%	102.18%	100.00%	-
P/EPS	16.40	20.52	17.73	11.55	14.08	11.23	14.39	2.20%
YoY %	-20.08%	15.74%	53.51%	-17.97%	25.38%	-21.96%	-	-
Horiz. %	113.97%	142.60%	123.21%	80.26%	97.85%	78.04%	100.00%	-
EY	6.10	4.87	5.64	8.66	7.10	8.91	6.95	-2.14%
YoY %	25.26%	-13.65%	-34.87%	21.97%	-20.31%	28.20%	-	-
Horiz. %	87.77%	70.07%	81.15%	124.60%	102.16%	128.20%	100.00%	-
DY	5.16	4.80	9.50	6.34	6.29	7.86	7.48	-5.99%
YoY %	7.50%	-49.47%	49.84%	0.79%	-19.97%	5.08%	-	-
Horiz. %	68.98%	64.17%	127.01%	84.76%	84.09%	105.08%	100.00%	-
P/NAPS	7.21	8.58	4.18	2.83	2.65	2.59	2.88	16.51%
YoY %	-15.97%	105.26%	47.70%	6.79%	2.32%	-10.07%	-	-
Horiz. %	250.35%	297.92%	145.14%	98.26%	92.01%	89.93%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	22/11/19	23/11/18	23/11/17	25/11/16	20/11/15	24/11/14	19/11/13	-
Price	2.80	2.90	3.14	1.80	1.77	1.41	1.51	-
P/RPS	8.04	9.56	10.28	6.14	6.27	5.66	5.65	6.05%
YoY %	-15.90%	-7.00%	67.43%	-2.07%	10.78%	0.18%	-	-
Horiz. %	142.30%	169.20%	181.95%	108.67%	110.97%	100.18%	100.00%	-
P/EPS	16.34	19.26	21.50	12.45	15.67	11.31	14.78	1.68%
YoY %	-15.16%	-10.42%	72.69%	-20.55%	38.55%	-23.48%	-	-
Horiz. %	110.55%	130.31%	145.47%	84.24%	106.02%	76.52%	100.00%	-
EY	6.12	5.19	4.65	8.03	6.38	8.85	6.77	-1.66%
YoY %	17.92%	11.61%	-42.09%	25.86%	-27.91%	30.72%	-	-
Horiz. %	90.40%	76.66%	68.69%	118.61%	94.24%	130.72%	100.00%	-
DY	5.18	5.12	7.83	5.88	5.65	7.80	7.28	-5.51%
YoY %	1.17%	-34.61%	33.16%	4.07%	-27.56%	7.14%	-	-
Horiz. %	71.15%	70.33%	107.55%	80.77%	77.61%	107.14%	100.00%	-
P/NAPS	7.18	8.06	5.06	3.05	2.95	2.61	2.96	15.90%
YoY %	-10.92%	59.29%	65.90%	3.39%	13.03%	-11.82%	-	-
Horiz. %	242.57%	272.30%	170.95%	103.04%	99.66%	88.18%	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 - 31 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

306

MPI

MALAYSIAN PACIFIC INDUSTRIES

286

PTRANS

PERAK TRANSIT BERHAD

256

GENTING

GENTING BHD

135

DSONIC

DATASONIC GROUP BERHAD

119

YTLPOWR

YTL POWER INTERNATIONAL BHD

117

DUFU

DUFU TECHNOLOGY CORP. BHD

113

MAHSING

MAH SING GROUP BHD

101

GENM

GENTING MALAYSIA BERHAD

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

INIX-OR

0.02

0.00

141,839,900

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

EDUSPEC-OR

0.005

0.00

75,002,700

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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