[UTDPLT] QoQ TTM Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	1,090,288	995,107	890,153	838,317	792,543	816,674	884,100	15.01%
YoY %	9.56%	11.79%	6.18%	5.78%	-2.95%	-7.63%	-	-
Horiz. %	123.32%	112.56%	100.68%	94.82%	89.64%	92.37%	100.00%	-
PBT	397,333	349,460	334,500	348,896	363,582	372,797	362,560	6.30%
YoY %	13.70%	4.47%	-4.13%	-4.04%	-2.47%	2.82%	-	-
Horiz. %	109.59%	96.39%	92.26%	96.23%	100.28%	102.82%	100.00%	-
Tax	-95,403	-84,753	-83,582	-85,019	-89,625	-91,913	-88,826	4.88%
YoY %	-12.57%	-1.40%	1.69%	5.14%	2.49%	-3.48%	-	-
Horiz. %	107.40%	95.41%	94.10%	95.71%	100.90%	103.48%	100.00%	-
NP	301,930	264,707	250,918	263,877	273,957	280,884	273,734	6.76%
YoY %	14.06%	5.50%	-4.91%	-3.68%	-2.47%	2.61%	-	-
Horiz. %	110.30%	96.70%	91.66%	96.40%	100.08%	102.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	301,500	264,307	250,721	263,825	274,582	281,475	274,431	6.47%
YoY %	14.07%	5.42%	-4.97%	-3.92%	-2.45%	2.57%	-	-
Horiz. %	109.86%	96.31%	91.36%	96.14%	100.06%	102.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.01%	24.25%	24.99%	24.37%	24.65%	24.65%	24.50%	-
YoY %	-0.99%	-2.96%	2.54%	-1.14%	0.00%	0.61%	-	-
Horiz. %	98.00%	98.98%	102.00%	99.47%	100.61%	100.61%	100.00%	-
Total Cost	788,358	730,400	639,235	574,440	518,586	535,790	610,366	18.61%
YoY %	7.94%	14.26%	11.28%	10.77%	-3.21%	-12.22%	-	-
Horiz. %	129.16%	119.67%	104.73%	94.11%	84.96%	87.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,858,463	1,771,200	1,746,455	1,664,963	1,689,789	1,638,116	1,600,570	10.48%
YoY %	4.93%	1.42%	4.89%	-1.47%	3.15%	2.35%	-	-
Horiz. %	116.11%	110.66%	109.11%	104.02%	105.57%	102.35%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	187,318	187,318	145,702	145,702	145,702	145,702	104,058	48.03%
YoY %	0.00%	28.56%	0.00%	0.00%	0.00%	40.02%	-	-
Horiz. %	180.01%	180.01%	140.02%	140.02%	140.02%	140.02%	100.00%	-
Div Payout %	62.13%	70.87%	58.11%	55.23%	53.06%	51.76%	37.92%	-
YoY %	-12.33%	21.96%	5.21%	4.09%	2.51%	36.50%	-	-
Horiz. %	163.84%	186.89%	153.24%	145.65%	139.93%	136.50%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	1,858,463	1,771,200	1,746,455	1,664,963	1,689,789	1,638,116	1,600,570	10.48%
YoY %	4.93%	1.42%	4.89%	-1.47%	3.15%	2.35%	-	-
Horiz. %	116.11%	110.66%	109.11%	104.02%	105.57%	102.35%	100.00%	-
NOSH	208,114	208,131	208,159	208,120	208,102	208,146	208,136	-0.00%
YoY %	-0.01%	-0.01%	0.02%	0.01%	-0.02%	0.00%	-	-
Horiz. %	99.99%	100.00%	100.01%	99.99%	99.98%	100.00%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	27.69%	26.60%	28.19%	31.48%	34.57%	34.39%	30.96%	-
YoY %	4.10%	-5.64%	-10.45%	-8.94%	0.52%	11.08%	-	-
Horiz. %	89.44%	85.92%	91.05%	101.68%	111.66%	111.08%	100.00%	-
ROE	16.22%	14.92%	14.36%	15.85%	16.25%	17.18%	17.15%	-
YoY %	8.71%	3.90%	-9.40%	-2.46%	-5.41%	0.17%	-	-
Horiz. %	94.58%	87.00%	83.73%	92.42%	94.75%	100.17%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	523.89	478.11	427.63	402.80	380.84	392.35	424.77	15.02%
YoY %	9.58%	11.80%	6.16%	5.77%	-2.93%	-7.63%	-	-
Horiz. %	123.33%	112.56%	100.67%	94.83%	89.66%	92.37%	100.00%	-
EPS	144.87	126.99	120.45	126.77	131.95	135.23	131.85	6.48%
YoY %	14.08%	5.43%	-4.99%	-3.93%	-2.43%	2.56%	-	-
Horiz. %	109.87%	96.31%	91.35%	96.15%	100.08%	102.56%	100.00%	-
DPS	90.00	90.00	70.00	70.00	70.00	70.00	50.00	48.02%
YoY %	0.00%	28.57%	0.00%	0.00%	0.00%	40.00%	-	-
Horiz. %	180.00%	180.00%	140.00%	140.00%	140.00%	140.00%	100.00%	-
NAPS	8.93	8.51	8.39	8.00	8.12	7.87	7.69	10.49%
YoY %	4.94%	1.43%	4.88%	-1.48%	3.18%	2.34%	-	-
Horiz. %	116.12%	110.66%	109.10%	104.03%	105.59%	102.34%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 208,120
RPS	261.92	239.05	213.84	201.39	190.39	196.19	212.39	15.01%
YoY %	9.57%	11.79%	6.18%	5.78%	-2.96%	-7.63%	-	-
Horiz. %	123.32%	112.55%	100.68%	94.82%	89.64%	92.37%	100.00%	-
EPS	72.43	63.49	60.23	63.38	65.96	67.62	65.93	6.47%
YoY %	14.08%	5.41%	-4.97%	-3.91%	-2.45%	2.56%	-	-
Horiz. %	109.86%	96.30%	91.35%	96.13%	100.05%	102.56%	100.00%	-
DPS	45.00	45.00	35.00	35.00	35.00	35.00	25.00	48.02%
YoY %	0.00%	28.57%	0.00%	0.00%	0.00%	40.00%	-	-
Horiz. %	180.00%	180.00%	140.00%	140.00%	140.00%	140.00%	100.00%	-
NAPS	4.4646	4.255	4.1955	3.9997	4.0594	3.9352	3.845	10.48%
YoY %	4.93%	1.42%	4.90%	-1.47%	3.16%	2.35%	-	-
Horiz. %	116.11%	110.66%	109.12%	104.02%	105.58%	102.35%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	17.10	17.10	15.58	14.18	13.80	13.90	13.20	-
P/RPS	3.26	3.58	3.64	3.52	3.62	3.54	3.11	3.19%
YoY %	-8.94%	-1.65%	3.41%	-2.76%	2.26%	13.83%	-	-
Horiz. %	104.82%	115.11%	117.04%	113.18%	116.40%	113.83%	100.00%	-
P/EPS	11.80	13.47	12.94	11.19	10.46	10.28	10.01	11.60%
YoY %	-12.40%	4.10%	15.64%	6.98%	1.75%	2.70%	-	-
Horiz. %	117.88%	134.57%	129.27%	111.79%	104.50%	102.70%	100.00%	-
EY	8.47	7.43	7.73	8.94	9.56	9.73	9.99	-10.42%
YoY %	14.00%	-3.88%	-13.53%	-6.49%	-1.75%	-2.60%	-	-
Horiz. %	84.78%	74.37%	77.38%	89.49%	95.70%	97.40%	100.00%	-
DY	5.26	5.26	4.49	4.94	5.07	5.04	3.79	24.44%
YoY %	0.00%	17.15%	-9.11%	-2.56%	0.60%	32.98%	-	-
Horiz. %	138.79%	138.79%	118.47%	130.34%	133.77%	132.98%	100.00%	-
P/NAPS	1.91	2.01	1.86	1.77	1.70	1.77	1.72	7.24%
YoY %	-4.98%	8.06%	5.08%	4.12%	-3.95%	2.91%	-	-
Horiz. %	111.05%	116.86%	108.14%	102.91%	98.84%	102.91%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	16/05/11	24/02/11	22/11/10	24/08/10	17/05/10	22/02/10	19/11/09	-
Price	17.60	16.80	17.70	14.84	14.10	13.34	13.50	-
P/RPS	3.36	3.51	4.14	3.68	3.70	3.40	3.18	3.74%
YoY %	-4.27%	-15.22%	12.50%	-0.54%	8.82%	6.92%	-	-
Horiz. %	105.66%	110.38%	130.19%	115.72%	116.35%	106.92%	100.00%	-
P/EPS	12.15	13.23	14.70	11.71	10.69	9.86	10.24	12.08%
YoY %	-8.16%	-10.00%	25.53%	9.54%	8.42%	-3.71%	-	-
Horiz. %	118.65%	129.20%	143.55%	114.36%	104.39%	96.29%	100.00%	-
EY	8.23	7.56	6.80	8.54	9.36	10.14	9.77	-10.81%
YoY %	8.86%	11.18%	-20.37%	-8.76%	-7.69%	3.79%	-	-
Horiz. %	84.24%	77.38%	69.60%	87.41%	95.80%	103.79%	100.00%	-
DY	5.11	5.36	3.95	4.72	4.96	5.25	3.70	24.04%
YoY %	-4.66%	35.70%	-16.31%	-4.84%	-5.52%	41.89%	-	-
Horiz. %	138.11%	144.86%	106.76%	127.57%	134.05%	141.89%	100.00%	-
P/NAPS	1.97	1.97	2.11	1.86	1.74	1.70	1.76	7.81%
YoY %	0.00%	-6.64%	13.44%	6.90%	2.35%	-3.41%	-	-
Horiz. %	111.93%	111.93%	119.89%	105.68%	98.86%	96.59%	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