[UCHITEC] YoY TTM Result on 31-Mar-2012 [#1]

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	98,029	92,748	94,535	100,369	101,840	89,010	104,220	-1.01%
YoY %	5.69%	-1.89%	-5.81%	-1.44%	14.41%	-14.59%	-	-
Horiz. %	94.06%	88.99%	90.71%	96.30%	97.72%	85.41%	100.00%	-
PBT	41,451	40,376	46,862	48,694	55,070	34,644	44,668	-1.23%
YoY %	2.66%	-13.84%	-3.76%	-11.58%	58.96%	-22.44%	-	-
Horiz. %	92.80%	90.39%	104.91%	109.01%	123.29%	77.56%	100.00%	-
Tax	-1,245	399	-4,509	-776	-486	-509	-1,721	-5.25%
YoY %	-412.03%	108.85%	-481.06%	-59.67%	4.52%	70.42%	-	-
Horiz. %	72.34%	-23.18%	262.00%	45.09%	28.24%	29.58%	100.00%	-
NP	40,206	40,775	42,353	47,918	54,584	34,135	42,947	-1.09%
YoY %	-1.40%	-3.73%	-11.61%	-12.21%	59.91%	-20.52%	-	-
Horiz. %	93.62%	94.94%	98.62%	111.57%	127.10%	79.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,206	40,775	42,353	47,918	54,584	34,135	42,947	-1.09%
YoY %	-1.40%	-3.73%	-11.61%	-12.21%	59.91%	-20.52%	-	-
Horiz. %	93.62%	94.94%	98.62%	111.57%	127.10%	79.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.00%	-0.99%	9.62%	1.59%	0.88%	1.47%	3.85%	-
YoY %	403.03%	-110.29%	505.03%	80.68%	-40.14%	-61.82%	-	-
Horiz. %	77.92%	-25.71%	249.87%	41.30%	22.86%	38.18%	100.00%	-
Total Cost	57,823	51,973	52,182	52,451	47,256	54,875	61,273	-0.96%
YoY %	11.26%	-0.40%	-0.51%	10.99%	-13.88%	-10.44%	-	-
Horiz. %	94.37%	84.82%	85.16%	85.60%	77.12%	89.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	208,829	200,194	195,729	199,489	188,259	174,566	173,649	3.12%
YoY %	4.31%	2.28%	-1.88%	5.97%	7.84%	0.53%	-	-
Horiz. %	120.26%	115.29%	112.72%	114.88%	108.41%	100.53%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	37,062	36,997	44,361	44,357	44,502	22,260	44,650	-3.05%
YoY %	0.18%	-16.60%	0.01%	-0.33%	99.92%	-50.15%	-	-
Horiz. %	83.01%	82.86%	99.35%	99.34%	99.67%	49.85%	100.00%	-
Div Payout %	92.18%	90.73%	104.74%	92.57%	81.53%	65.21%	103.97%	-
YoY %	1.60%	-13.38%	13.15%	13.54%	25.03%	-37.28%	-	-
Horiz. %	88.66%	87.27%	100.74%	89.04%	78.42%	62.72%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	208,829	200,194	195,729	199,489	188,259	174,566	173,649	3.12%
YoY %	4.31%	2.28%	-1.88%	5.97%	7.84%	0.53%	-	-
Horiz. %	120.26%	115.29%	112.72%	114.88%	108.41%	100.53%	100.00%	-
NOSH	372,909	370,729	369,301	369,425	369,135	371,417	369,466	0.15%
YoY %	0.59%	0.39%	-0.03%	0.08%	-0.61%	0.53%	-	-
Horiz. %	100.93%	100.34%	99.96%	99.99%	99.91%	100.53%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	41.01%	43.96%	44.80%	47.74%	53.60%	38.35%	41.21%	-
YoY %	-6.71%	-1.87%	-6.16%	-10.93%	39.77%	-6.94%	-	-
Horiz. %	99.51%	106.67%	108.71%	115.85%	130.07%	93.06%	100.00%	-
ROE	19.25%	20.37%	21.64%	24.02%	28.99%	19.55%	24.73%	-
YoY %	-5.50%	-5.87%	-9.91%	-17.14%	48.29%	-20.95%	-	-
Horiz. %	77.84%	82.37%	87.51%	97.13%	117.23%	79.05%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	26.29	25.02	25.60	27.17	27.59	23.96	28.21	-1.16%
YoY %	5.08%	-2.27%	-5.78%	-1.52%	15.15%	-15.07%	-	-
Horiz. %	93.19%	88.69%	90.75%	96.31%	97.80%	84.93%	100.00%	-
EPS	10.78	11.00	11.47	12.97	14.79	9.19	11.62	-1.24%
YoY %	-2.00%	-4.10%	-11.57%	-12.31%	60.94%	-20.91%	-	-
Horiz. %	92.77%	94.66%	98.71%	111.62%	127.28%	79.09%	100.00%	-
DPS	10.00	10.00	12.00	12.00	12.00	6.00	12.00	-2.99%
YoY %	0.00%	-16.67%	0.00%	0.00%	100.00%	-50.00%	-	-
Horiz. %	83.33%	83.33%	100.00%	100.00%	100.00%	50.00%	100.00%	-
NAPS	0.56	0.54	0.53	0.54	0.51	0.47	0.47	2.96%
YoY %	3.70%	1.89%	-1.85%	5.88%	8.51%	0.00%	-	-
Horiz. %	119.15%	114.89%	112.77%	114.89%	108.51%	100.00%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 369,425
RPS	21.18	20.04	20.42	21.68	22.00	19.23	22.51	-1.00%
YoY %	5.69%	-1.86%	-5.81%	-1.45%	14.40%	-14.57%	-	-
Horiz. %	94.09%	89.03%	90.72%	96.31%	97.73%	85.43%	100.00%	-
EPS	8.69	8.81	9.15	10.35	11.79	7.37	9.28	-1.08%
YoY %	-1.36%	-3.72%	-11.59%	-12.21%	59.97%	-20.58%	-	-
Horiz. %	93.64%	94.94%	98.60%	111.53%	127.05%	79.42%	100.00%	-
DPS	8.01	7.99	9.58	9.58	9.61	4.81	9.65	-3.05%
YoY %	0.25%	-16.60%	0.00%	-0.31%	99.79%	-50.16%	-	-
Horiz. %	83.01%	82.80%	99.27%	99.27%	99.59%	49.84%	100.00%	-
NAPS	0.4511	0.4325	0.4228	0.4309	0.4067	0.3771	0.3751	3.12%
YoY %	4.30%	2.29%	-1.88%	5.95%	7.85%	0.53%	-	-
Horiz. %	120.26%	115.30%	112.72%	114.88%	108.42%	100.53%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	1.51	1.38	1.20	1.21	1.47	1.38	1.07	-
P/RPS	5.74	5.52	4.69	4.45	5.33	5.76	3.79	7.15%
YoY %	3.99%	17.70%	5.39%	-16.51%	-7.47%	51.98%	-	-
Horiz. %	151.45%	145.65%	123.75%	117.41%	140.63%	151.98%	100.00%	-
P/EPS	14.01	12.55	10.46	9.33	9.94	15.02	9.21	7.23%
YoY %	11.63%	19.98%	12.11%	-6.14%	-33.82%	63.08%	-	-
Horiz. %	152.12%	136.26%	113.57%	101.30%	107.93%	163.08%	100.00%	-
EY	7.14	7.97	9.56	10.72	10.06	6.66	10.86	-6.74%
YoY %	-10.41%	-16.63%	-10.82%	6.56%	51.05%	-38.67%	-	-
Horiz. %	65.75%	73.39%	88.03%	98.71%	92.63%	61.33%	100.00%	-
DY	6.62	7.25	10.00	9.92	8.16	4.35	11.21	-8.40%
YoY %	-8.69%	-27.50%	0.81%	21.57%	87.59%	-61.20%	-	-
Horiz. %	59.05%	64.67%	89.21%	88.49%	72.79%	38.80%	100.00%	-
P/NAPS	2.70	2.56	2.26	2.24	2.88	2.94	2.28	2.85%
YoY %	5.47%	13.27%	0.89%	-22.22%	-2.04%	28.95%	-	-
Horiz. %	118.42%	112.28%	99.12%	98.25%	126.32%	128.95%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	20/05/15	22/05/14	27/05/13	23/05/12	23/05/11	26/05/10	15/05/09	-
Price	1.59	1.43	1.33	1.23	1.39	1.23	1.30	-
P/RPS	6.05	5.72	5.20	4.53	5.04	5.13	4.61	4.63%
YoY %	5.77%	10.00%	14.79%	-10.12%	-1.75%	11.28%	-	-
Horiz. %	131.24%	124.08%	112.80%	98.26%	109.33%	111.28%	100.00%	-
P/EPS	14.75	13.00	11.60	9.48	9.40	13.38	11.18	4.72%
YoY %	13.46%	12.07%	22.36%	0.85%	-29.75%	19.68%	-	-
Horiz. %	131.93%	116.28%	103.76%	84.79%	84.08%	119.68%	100.00%	-
EY	6.78	7.69	8.62	10.55	10.64	7.47	8.94	-4.50%
YoY %	-11.83%	-10.79%	-18.29%	-0.85%	42.44%	-16.44%	-	-
Horiz. %	75.84%	86.02%	96.42%	118.01%	119.02%	83.56%	100.00%	-
DY	6.29	6.99	9.02	9.76	8.63	4.88	9.23	-6.18%
YoY %	-10.01%	-22.51%	-7.58%	13.09%	76.84%	-47.13%	-	-
Horiz. %	68.15%	75.73%	97.72%	105.74%	93.50%	52.87%	100.00%	-
P/NAPS	2.84	2.65	2.51	2.28	2.73	2.62	2.77	0.41%
YoY %	7.17%	5.58%	10.09%	-16.48%	4.20%	-5.42%	-	-
Horiz. %	102.53%	95.67%	90.61%	82.31%	98.56%	94.58%	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 - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 15:00:00

EMA 5

30 Mins

BUY

2024-06-28 14:50:00

EMA 5

5 Mins

BUY

2024-06-28 14:50:00

EMA 5

10 Mins

BUY

2024-06-28 12:25:00

EMA 5

5 Mins

SELL

2024-06-28 12:20:00

EMA 5

10 Mins

SELL

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

HLIND

HONG LEONG INDUSTRIES BHD

958

PTRANS

PERAK TRANSIT BERHAD

955

DNEX

DAGANG NEXCHANGE BERHAD

757

JCY

JCY INTERNATIONAL BERHAD

697

GENTING

GENTING BHD

682

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

MAYBANK

MALAYAN BANKING BHD

593

MYEG

MY E.G. SERVICES BHD

575

NOTION

NOTION VTEC BHD

554

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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