[UTDPLT] QoQ TTM Result on 31-Mar-2006 [#1]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	596,756	592,393	565,775	570,613	594,321	585,177	589,139	0.85%
YoY %	0.74%	4.70%	-0.85%	-3.99%	1.56%	-0.67%	-	-
Horiz. %	101.29%	100.55%	96.03%	96.86%	100.88%	99.33%	100.00%	-
PBT	199,369	185,670	172,600	174,313	181,637	191,785	189,376	3.47%
YoY %	7.38%	7.57%	-0.98%	-4.03%	-5.29%	1.27%	-	-
Horiz. %	105.28%	98.04%	91.14%	92.05%	95.91%	101.27%	100.00%	-
Tax	-49,361	-47,516	-46,054	-46,262	-48,609	-53,354	-55,559	-7.56%
YoY %	-3.88%	-3.17%	0.45%	4.83%	8.89%	3.97%	-	-
Horiz. %	88.84%	85.52%	82.89%	83.27%	87.49%	96.03%	100.00%	-
NP	150,008	138,154	126,546	128,051	133,028	138,431	133,817	7.88%
YoY %	8.58%	9.17%	-1.18%	-3.74%	-3.90%	3.45%	-	-
Horiz. %	112.10%	103.24%	94.57%	95.69%	99.41%	103.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,008	138,154	126,546	128,051	133,028	138,431	133,817	7.88%
YoY %	8.58%	9.17%	-1.18%	-3.74%	-3.90%	3.45%	-	-
Horiz. %	112.10%	103.24%	94.57%	95.69%	99.41%	103.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.76%	25.59%	26.68%	26.54%	26.76%	27.82%	29.34%	-
YoY %	-3.24%	-4.09%	0.53%	-0.82%	-3.81%	-5.18%	-	-
Horiz. %	84.39%	87.22%	90.93%	90.46%	91.21%	94.82%	100.00%	-
Total Cost	446,748	454,239	439,229	442,562	461,293	446,746	455,322	-1.25%
YoY %	-1.65%	3.42%	-0.75%	-4.06%	3.26%	-1.88%	-	-
Horiz. %	98.12%	99.76%	96.47%	97.20%	101.31%	98.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,072,136	1,063,458	1,013,353	1,003,577	978,183	969,927	932,389	9.72%
YoY %	0.82%	4.94%	0.97%	2.60%	0.85%	4.03%	-	-
Horiz. %	114.99%	114.06%	108.68%	107.64%	104.91%	104.03%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	72,863	62,437	62,437	62,437	62,437	62,422	62,422	10.82%
YoY %	16.70%	0.00%	0.00%	0.00%	0.02%	0.00%	-	-
Horiz. %	116.73%	100.02%	100.02%	100.02%	100.02%	100.00%	100.00%	-
Div Payout %	48.57%	45.19%	49.34%	48.76%	46.94%	45.09%	46.65%	-
YoY %	7.48%	-8.41%	1.19%	3.88%	4.10%	-3.34%	-	-
Horiz. %	104.12%	96.87%	105.77%	104.52%	100.62%	96.66%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	1,072,136	1,063,458	1,013,353	1,003,577	978,183	969,927	932,389	9.72%
YoY %	0.82%	4.94%	0.97%	2.60%	0.85%	4.03%	-	-
Horiz. %	114.99%	114.06%	108.68%	107.64%	104.91%	104.03%	100.00%	-
NOSH	208,181	208,113	208,080	208,211	208,124	208,138	208,122	0.01%
YoY %	0.03%	0.02%	-0.06%	0.04%	-0.01%	0.01%	-	-
Horiz. %	100.03%	100.00%	99.98%	100.04%	100.00%	100.01%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	25.14%	23.32%	22.37%	22.44%	22.38%	23.66%	22.71%	-
YoY %	7.80%	4.25%	-0.31%	0.27%	-5.41%	4.18%	-	-
Horiz. %	110.70%	102.69%	98.50%	98.81%	98.55%	104.18%	100.00%	-
ROE	13.99%	12.99%	12.49%	12.76%	13.60%	14.27%	14.35%	-
YoY %	7.70%	4.00%	-2.12%	-6.18%	-4.70%	-0.56%	-	-
Horiz. %	97.49%	90.52%	87.04%	88.92%	94.77%	99.44%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	286.65	284.65	271.90	274.06	285.56	281.15	283.07	0.83%
YoY %	0.70%	4.69%	-0.79%	-4.03%	1.57%	-0.68%	-	-
Horiz. %	101.26%	100.56%	96.05%	96.82%	100.88%	99.32%	100.00%	-
EPS	72.06	66.38	60.82	61.50	63.92	66.51	64.30	7.86%
YoY %	8.56%	9.14%	-1.11%	-3.79%	-3.89%	3.44%	-	-
Horiz. %	112.07%	103.23%	94.59%	95.65%	99.41%	103.44%	100.00%	-
DPS	35.00	30.00	30.00	30.00	30.00	30.00	30.00	10.79%
YoY %	16.67%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	116.67%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	5.15	5.11	4.87	4.82	4.70	4.66	4.48	9.70%
YoY %	0.78%	4.93%	1.04%	2.55%	0.86%	4.02%	-	-
Horiz. %	114.96%	114.06%	108.71%	107.59%	104.91%	104.02%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 208,211
RPS	143.36	142.31	135.92	137.08	142.77	140.58	141.53	0.85%
YoY %	0.74%	4.70%	-0.85%	-3.99%	1.56%	-0.67%	-	-
Horiz. %	101.29%	100.55%	96.04%	96.86%	100.88%	99.33%	100.00%	-
EPS	36.04	33.19	30.40	30.76	31.96	33.26	32.15	7.88%
YoY %	8.59%	9.18%	-1.17%	-3.75%	-3.91%	3.45%	-	-
Horiz. %	112.10%	103.23%	94.56%	95.68%	99.41%	103.45%	100.00%	-
DPS	17.50	15.00	15.00	15.00	15.00	15.00	15.00	10.79%
YoY %	16.67%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	116.67%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.5756	2.5547	2.4344	2.4109	2.3499	2.3301	2.2399	9.72%
YoY %	0.82%	4.94%	0.97%	2.60%	0.85%	4.03%	-	-
Horiz. %	114.99%	114.05%	108.68%	107.63%	104.91%	104.03%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	9.75	8.30	7.60	7.30	7.05	6.30	5.35	-
P/RPS	3.40	2.92	2.80	2.66	2.47	2.24	1.89	47.75%
YoY %	16.44%	4.29%	5.26%	7.69%	10.27%	18.52%	-	-
Horiz. %	179.89%	154.50%	148.15%	140.74%	130.69%	118.52%	100.00%	-
P/EPS	13.53	12.50	12.50	11.87	11.03	9.47	8.32	38.16%
YoY %	8.24%	0.00%	5.31%	7.62%	16.47%	13.82%	-	-
Horiz. %	162.62%	150.24%	150.24%	142.67%	132.57%	113.82%	100.00%	-
EY	7.39	8.00	8.00	8.42	9.07	10.56	12.02	-27.63%
YoY %	-7.63%	0.00%	-4.99%	-7.17%	-14.11%	-12.15%	-	-
Horiz. %	61.48%	66.56%	66.56%	70.05%	75.46%	87.85%	100.00%	-
DY	3.59	3.61	3.95	4.11	4.26	4.76	5.61	-25.67%
YoY %	-0.55%	-8.61%	-3.89%	-3.52%	-10.50%	-15.15%	-	-
Horiz. %	63.99%	64.35%	70.41%	73.26%	75.94%	84.85%	100.00%	-
P/NAPS	1.89	1.62	1.56	1.51	1.50	1.35	1.19	36.01%
YoY %	16.67%	3.85%	3.31%	0.67%	11.11%	13.45%	-	-
Horiz. %	158.82%	136.13%	131.09%	126.89%	126.05%	113.45%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	26/02/07	20/11/06	29/08/06	17/05/06	27/02/06	21/11/05	22/08/05	-
Price	11.00	8.40	8.30	8.15	7.10	6.75	5.45	-
P/RPS	3.84	2.95	3.05	2.97	2.49	2.40	1.93	57.99%
YoY %	30.17%	-3.28%	2.69%	19.28%	3.75%	24.35%	-	-
Horiz. %	198.96%	152.85%	158.03%	153.89%	129.02%	124.35%	100.00%	-
P/EPS	15.27	12.65	13.65	13.25	11.11	10.15	8.48	47.85%
YoY %	20.71%	-7.33%	3.02%	19.26%	9.46%	19.69%	-	-
Horiz. %	180.07%	149.17%	160.97%	156.25%	131.01%	119.69%	100.00%	-
EY	6.55	7.90	7.33	7.55	9.00	9.85	11.80	-32.38%
YoY %	-17.09%	7.78%	-2.91%	-16.11%	-8.63%	-16.53%	-	-
Horiz. %	55.51%	66.95%	62.12%	63.98%	76.27%	83.47%	100.00%	-
DY	3.18	3.57	3.61	3.68	4.23	4.44	5.50	-30.52%
YoY %	-10.92%	-1.11%	-1.90%	-13.00%	-4.73%	-19.27%	-	-
Horiz. %	57.82%	64.91%	65.64%	66.91%	76.91%	80.73%	100.00%	-
P/NAPS	2.14	1.64	1.70	1.69	1.51	1.45	1.22	45.29%
YoY %	30.49%	-3.53%	0.59%	11.92%	4.14%	18.85%	-	-
Horiz. %	175.41%	134.43%	139.34%	138.52%	123.77%	118.85%	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