[UCHITEC] YoY TTM Result on 31-Mar-2014 [#1]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	122,750	117,591	98,029	92,748	94,535	100,369	101,840	3.15%
YoY %	4.39%	19.96%	5.69%	-1.89%	-5.81%	-1.44%	-	-
Horiz. %	120.53%	115.47%	96.26%	91.07%	92.83%	98.56%	100.00%	-
PBT	57,969	53,566	41,451	40,376	46,862	48,694	55,070	0.85%
YoY %	8.22%	29.23%	2.66%	-13.84%	-3.76%	-11.58%	-	-
Horiz. %	105.26%	97.27%	75.27%	73.32%	85.10%	88.42%	100.00%	-
Tax	-1,630	-1,108	-1,245	399	-4,509	-776	-486	22.32%
YoY %	-47.11%	11.00%	-412.03%	108.85%	-481.06%	-59.67%	-	-
Horiz. %	335.39%	227.98%	256.17%	-82.10%	927.78%	159.67%	100.00%	-
NP	56,339	52,458	40,206	40,775	42,353	47,918	54,584	0.52%
YoY %	7.40%	30.47%	-1.40%	-3.73%	-11.61%	-12.21%	-	-
Horiz. %	103.22%	96.11%	73.66%	74.70%	77.59%	87.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,339	52,458	40,206	40,775	42,353	47,918	54,584	0.52%
YoY %	7.40%	30.47%	-1.40%	-3.73%	-11.61%	-12.21%	-	-
Horiz. %	103.22%	96.11%	73.66%	74.70%	77.59%	87.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.81%	2.07%	3.00%	-0.99%	9.62%	1.59%	0.88%	-
YoY %	35.75%	-31.00%	403.03%	-110.29%	505.03%	80.68%	-	-
Horiz. %	319.32%	235.23%	340.91%	-112.50%	1,093.18%	180.68%	100.00%	-
Total Cost	66,411	65,133	57,823	51,973	52,182	52,451	47,256	5.82%
YoY %	1.96%	12.64%	11.26%	-0.40%	-0.51%	10.99%	-	-
Horiz. %	140.53%	137.83%	122.36%	109.98%	110.42%	110.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,341	240,384	208,829	200,194	195,729	199,489	188,259	5.94%
YoY %	10.80%	15.11%	4.31%	2.28%	-1.88%	5.97%	-	-
Horiz. %	141.48%	127.69%	110.93%	106.34%	103.97%	105.97%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	53,628	41,692	37,062	36,997	44,361	44,357	44,502	3.15%
YoY %	28.63%	12.49%	0.18%	-16.60%	0.01%	-0.33%	-	-
Horiz. %	120.51%	93.69%	83.28%	83.14%	99.68%	99.67%	100.00%	-
Div Payout %	95.19%	79.48%	92.18%	90.73%	104.74%	92.57%	81.53%	-
YoY %	19.77%	-13.78%	1.60%	-13.38%	13.15%	13.54%	-	-
Horiz. %	116.75%	97.49%	113.06%	111.28%	128.47%	113.54%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	266,341	240,384	208,829	200,194	195,729	199,489	188,259	5.94%
YoY %	10.80%	15.11%	4.31%	2.28%	-1.88%	5.97%	-	-
Horiz. %	141.48%	127.69%	110.93%	106.34%	103.97%	105.97%	100.00%	-
NOSH	443,695	387,716	372,909	370,729	369,301	369,425	369,135	3.11%
YoY %	14.44%	3.97%	0.59%	0.39%	-0.03%	0.08%	-	-
Horiz. %	120.20%	105.03%	101.02%	100.43%	100.04%	100.08%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	45.90%	44.61%	41.01%	43.96%	44.80%	47.74%	53.60%	-
YoY %	2.89%	8.78%	-6.71%	-1.87%	-6.16%	-10.93%	-	-
Horiz. %	85.63%	83.23%	76.51%	82.01%	83.58%	89.07%	100.00%	-
ROE	21.15%	21.82%	19.25%	20.37%	21.64%	24.02%	28.99%	-
YoY %	-3.07%	13.35%	-5.50%	-5.87%	-9.91%	-17.14%	-	-
Horiz. %	72.96%	75.27%	66.40%	70.27%	74.65%	82.86%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	28.11	30.33	26.29	25.02	25.60	27.17	27.59	0.31%
YoY %	-7.32%	15.37%	5.08%	-2.27%	-5.78%	-1.52%	-	-
Horiz. %	101.88%	109.93%	95.29%	90.69%	92.79%	98.48%	100.00%	-
EPS	12.90	13.53	10.78	11.00	11.47	12.97	14.79	-2.25%
YoY %	-4.66%	25.51%	-2.00%	-4.10%	-11.57%	-12.31%	-	-
Horiz. %	87.22%	91.48%	72.89%	74.37%	77.55%	87.69%	100.00%	-
DPS	12.28	10.75	10.00	10.00	12.00	12.00	12.00	0.38%
YoY %	14.23%	7.50%	0.00%	-16.67%	0.00%	0.00%	-	-
Horiz. %	102.33%	89.58%	83.33%	83.33%	100.00%	100.00%	100.00%	-
NAPS	0.61	0.62	0.56	0.54	0.53	0.54	0.51	3.02%
YoY %	-1.61%	10.71%	3.70%	1.89%	-1.85%	5.88%	-	-
Horiz. %	119.61%	121.57%	109.80%	105.88%	103.92%	105.88%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 370,729
RPS	26.51	25.39	21.17	20.03	20.41	21.67	21.99	3.16%
YoY %	4.41%	19.93%	5.69%	-1.86%	-5.81%	-1.46%	-	-
Horiz. %	120.55%	115.46%	96.27%	91.09%	92.81%	98.54%	100.00%	-
EPS	12.17	11.33	8.68	8.81	9.15	10.35	11.79	0.52%
YoY %	7.41%	30.53%	-1.48%	-3.72%	-11.59%	-12.21%	-	-
Horiz. %	103.22%	96.10%	73.62%	74.72%	77.61%	87.79%	100.00%	-
DPS	11.58	9.00	8.00	7.99	9.58	9.58	9.61	3.15%
YoY %	28.67%	12.50%	0.13%	-16.60%	0.00%	-0.31%	-	-
Horiz. %	120.50%	93.65%	83.25%	83.14%	99.69%	99.69%	100.00%	-
NAPS	0.5752	0.5191	0.451	0.4323	0.4227	0.4308	0.4065	5.95%
YoY %	10.81%	15.10%	4.33%	2.27%	-1.88%	5.98%	-	-
Horiz. %	141.50%	127.70%	110.95%	106.35%	103.99%	105.98%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	1.79	1.67	1.51	1.38	1.20	1.21	1.47	-
P/RPS	6.37	5.51	5.74	5.52	4.69	4.45	5.33	3.01%
YoY %	15.61%	-4.01%	3.99%	17.70%	5.39%	-16.51%	-	-
Horiz. %	119.51%	103.38%	107.69%	103.56%	87.99%	83.49%	100.00%	-
P/EPS	13.87	12.34	14.01	12.55	10.46	9.33	9.94	5.70%
YoY %	12.40%	-11.92%	11.63%	19.98%	12.11%	-6.14%	-	-
Horiz. %	139.54%	124.14%	140.95%	126.26%	105.23%	93.86%	100.00%	-
EY	7.21	8.10	7.14	7.97	9.56	10.72	10.06	-5.39%
YoY %	-10.99%	13.45%	-10.41%	-16.63%	-10.82%	6.56%	-	-
Horiz. %	71.67%	80.52%	70.97%	79.22%	95.03%	106.56%	100.00%	-
DY	6.86	6.44	6.62	7.25	10.00	9.92	8.16	-2.84%
YoY %	6.52%	-2.72%	-8.69%	-27.50%	0.81%	21.57%	-	-
Horiz. %	84.07%	78.92%	81.13%	88.85%	122.55%	121.57%	100.00%	-
P/NAPS	2.93	2.69	2.70	2.56	2.26	2.24	2.88	0.28%
YoY %	8.92%	-0.37%	5.47%	13.27%	0.89%	-22.22%	-	-
Horiz. %	101.74%	93.40%	93.75%	88.89%	78.47%	77.78%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	22/05/17	17/05/16	20/05/15	22/05/14	27/05/13	23/05/12	23/05/11	-
Price	1.88	1.70	1.59	1.43	1.33	1.23	1.39	-
P/RPS	6.69	5.61	6.05	5.72	5.20	4.53	5.04	4.82%
YoY %	19.25%	-7.27%	5.77%	10.00%	14.79%	-10.12%	-	-
Horiz. %	132.74%	111.31%	120.04%	113.49%	103.17%	89.88%	100.00%	-
P/EPS	14.57	12.56	14.75	13.00	11.60	9.48	9.40	7.57%
YoY %	16.00%	-14.85%	13.46%	12.07%	22.36%	0.85%	-	-
Horiz. %	155.00%	133.62%	156.91%	138.30%	123.40%	100.85%	100.00%	-
EY	6.86	7.96	6.78	7.69	8.62	10.55	10.64	-7.04%
YoY %	-13.82%	17.40%	-11.83%	-10.79%	-18.29%	-0.85%	-	-
Horiz. %	64.47%	74.81%	63.72%	72.27%	81.02%	99.15%	100.00%	-
DY	6.53	6.33	6.29	6.99	9.02	9.76	8.63	-4.53%
YoY %	3.16%	0.64%	-10.01%	-22.51%	-7.58%	13.09%	-	-
Horiz. %	75.67%	73.35%	72.89%	81.00%	104.52%	113.09%	100.00%	-
P/NAPS	3.08	2.74	2.84	2.65	2.51	2.28	2.73	2.02%
YoY %	12.41%	-3.52%	7.17%	5.58%	10.09%	-16.48%	-	-
Horiz. %	112.82%	100.37%	104.03%	97.07%	91.94%	83.52%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos