[UTDPLT] QoQ TTM Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	1,398,386	1,410,846	1,247,387	1,090,288	995,107	890,153	838,317	40.52%
YoY %	-0.88%	13.10%	14.41%	9.56%	11.79%	6.18%	-	-
Horiz. %	166.81%	168.30%	148.80%	130.06%	118.70%	106.18%	100.00%	-
PBT	491,541	495,517	466,003	397,333	349,460	334,500	348,896	25.59%
YoY %	-0.80%	6.33%	17.28%	13.70%	4.47%	-4.13%	-	-
Horiz. %	140.88%	142.02%	133.57%	113.88%	100.16%	95.87%	100.00%	-
Tax	-117,955	-112,496	-108,776	-95,403	-84,753	-83,582	-85,019	24.32%
YoY %	-4.85%	-3.42%	-14.02%	-12.57%	-1.40%	1.69%	-	-
Horiz. %	138.74%	132.32%	127.94%	112.21%	99.69%	98.31%	100.00%	-
NP	373,586	383,021	357,227	301,930	264,707	250,918	263,877	26.00%
YoY %	-2.46%	7.22%	18.31%	14.06%	5.50%	-4.91%	-	-
Horiz. %	141.58%	145.15%	135.38%	114.42%	100.31%	95.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	373,951	382,712	356,829	301,500	264,307	250,721	263,825	26.10%
YoY %	-2.29%	7.25%	18.35%	14.07%	5.42%	-4.97%	-	-
Horiz. %	141.74%	145.06%	135.25%	114.28%	100.18%	95.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	22.70%	23.34%	24.01%	24.25%	24.99%	24.37%	-
YoY %	5.73%	-2.74%	-2.79%	-0.99%	-2.96%	2.54%	-	-
Horiz. %	98.48%	93.15%	95.77%	98.52%	99.51%	102.54%	100.00%	-
Total Cost	1,024,800	1,027,825	890,160	788,358	730,400	639,235	574,440	46.93%
YoY %	-0.29%	15.47%	12.91%	7.94%	14.26%	11.28%	-	-
Horiz. %	178.40%	178.93%	154.96%	137.24%	127.15%	111.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,996,007	1,987,682	1,881,533	1,858,463	1,771,200	1,746,455	1,664,963	12.81%
YoY %	0.42%	5.64%	1.24%	4.93%	1.42%	4.89%	-	-
Horiz. %	119.88%	119.38%	113.01%	111.62%	106.38%	104.89%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	249,761	187,318	187,318	187,318	187,318	145,702	145,702	43.09%
YoY %	33.34%	0.00%	0.00%	0.00%	28.56%	0.00%	-	-
Horiz. %	171.42%	128.56%	128.56%	128.56%	128.56%	100.00%	100.00%	-
Div Payout %	66.79%	48.95%	52.50%	62.13%	70.87%	58.11%	55.23%	-
YoY %	36.45%	-6.76%	-15.50%	-12.33%	21.96%	5.21%	-	-
Horiz. %	120.93%	88.63%	95.06%	112.49%	128.32%	105.21%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	1,996,007	1,987,682	1,881,533	1,858,463	1,771,200	1,746,455	1,664,963	12.81%
YoY %	0.42%	5.64%	1.24%	4.93%	1.42%	4.89%	-	-
Horiz. %	119.88%	119.38%	113.01%	111.62%	106.38%	104.89%	100.00%	-
NOSH	208,134	208,134	208,134	208,114	208,131	208,159	208,120	0.00%
YoY %	0.00%	0.00%	0.01%	-0.01%	-0.01%	0.02%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.00%	100.01%	100.02%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	26.72%	27.15%	28.64%	27.69%	26.60%	28.19%	31.48%	-
YoY %	-1.58%	-5.20%	3.43%	4.10%	-5.64%	-10.45%	-	-
Horiz. %	84.88%	86.25%	90.98%	87.96%	84.50%	89.55%	100.00%	-
ROE	18.73%	19.25%	18.96%	16.22%	14.92%	14.36%	15.85%	-
YoY %	-2.70%	1.53%	16.89%	8.71%	3.90%	-9.40%	-	-
Horiz. %	118.17%	121.45%	119.62%	102.33%	94.13%	90.60%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	671.87	677.85	599.32	523.89	478.11	427.63	402.80	40.51%
YoY %	-0.88%	13.10%	14.40%	9.58%	11.80%	6.16%	-	-
Horiz. %	166.80%	168.28%	148.79%	130.06%	118.70%	106.16%	100.00%	-
EPS	179.67	183.88	171.44	144.87	126.99	120.45	126.77	26.09%
YoY %	-2.29%	7.26%	18.34%	14.08%	5.43%	-4.99%	-	-
Horiz. %	141.73%	145.05%	135.24%	114.28%	100.17%	95.01%	100.00%	-
DPS	120.00	90.00	90.00	90.00	90.00	70.00	70.00	43.09%
YoY %	33.33%	0.00%	0.00%	0.00%	28.57%	0.00%	-	-
Horiz. %	171.43%	128.57%	128.57%	128.57%	128.57%	100.00%	100.00%	-
NAPS	9.59	9.55	9.04	8.93	8.51	8.39	8.00	12.80%
YoY %	0.42%	5.64%	1.23%	4.94%	1.43%	4.88%	-	-
Horiz. %	119.88%	119.38%	113.00%	111.62%	106.38%	104.88%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 208,114
RPS	335.93	338.93	299.66	261.92	239.05	213.84	201.39	40.51%
YoY %	-0.89%	13.10%	14.41%	9.57%	11.79%	6.18%	-	-
Horiz. %	166.81%	168.30%	148.80%	130.06%	118.70%	106.18%	100.00%	-
EPS	89.83	91.94	85.72	72.43	63.49	60.23	63.38	26.09%
YoY %	-2.29%	7.26%	18.35%	14.08%	5.41%	-4.97%	-	-
Horiz. %	141.73%	145.06%	135.25%	114.28%	100.17%	95.03%	100.00%	-
DPS	60.00	45.00	45.00	45.00	45.00	35.00	35.00	43.09%
YoY %	33.33%	0.00%	0.00%	0.00%	28.57%	0.00%	-	-
Horiz. %	171.43%	128.57%	128.57%	128.57%	128.57%	100.00%	100.00%	-
NAPS	4.795	4.775	4.52	4.4646	4.255	4.1955	3.9997	12.81%
YoY %	0.42%	5.64%	1.24%	4.93%	1.42%	4.90%	-	-
Horiz. %	119.88%	119.38%	113.01%	111.62%	106.38%	104.90%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	19.00	17.50	19.80	17.10	17.10	15.58	14.18	-
P/RPS	2.83	2.58	3.30	3.26	3.58	3.64	3.52	-13.50%
YoY %	9.69%	-21.82%	1.23%	-8.94%	-1.65%	3.41%	-	-
Horiz. %	80.40%	73.30%	93.75%	92.61%	101.70%	103.41%	100.00%	-
P/EPS	10.58	9.52	11.55	11.80	13.47	12.94	11.19	-3.65%
YoY %	11.13%	-17.58%	-2.12%	-12.40%	4.10%	15.64%	-	-
Horiz. %	94.55%	85.08%	103.22%	105.45%	120.38%	115.64%	100.00%	-
EY	9.46	10.51	8.66	8.47	7.43	7.73	8.94	3.83%
YoY %	-9.99%	21.36%	2.24%	14.00%	-3.88%	-13.53%	-	-
Horiz. %	105.82%	117.56%	96.87%	94.74%	83.11%	86.47%	100.00%	-
DY	6.32	5.14	4.55	5.26	5.26	4.49	4.94	17.79%
YoY %	22.96%	12.97%	-13.50%	0.00%	17.15%	-9.11%	-	-
Horiz. %	127.94%	104.05%	92.11%	106.48%	106.48%	90.89%	100.00%	-
P/NAPS	1.98	1.83	2.19	1.91	2.01	1.86	1.77	7.73%
YoY %	8.20%	-16.44%	14.66%	-4.98%	8.06%	5.08%	-	-
Horiz. %	111.86%	103.39%	123.73%	107.91%	113.56%	105.08%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	20/02/12	21/11/11	22/08/11	16/05/11	24/02/11	22/11/10	24/08/10	-
Price	22.76	18.30	18.38	17.60	16.80	17.70	14.84	-
P/RPS	3.39	2.70	3.07	3.36	3.51	4.14	3.68	-5.31%
YoY %	25.56%	-12.05%	-8.63%	-4.27%	-15.22%	12.50%	-	-
Horiz. %	92.12%	73.37%	83.42%	91.30%	95.38%	112.50%	100.00%	-
P/EPS	12.67	9.95	10.72	12.15	13.23	14.70	11.71	5.37%
YoY %	27.34%	-7.18%	-11.77%	-8.16%	-10.00%	25.53%	-	-
Horiz. %	108.20%	84.97%	91.55%	103.76%	112.98%	125.53%	100.00%	-
EY	7.89	10.05	9.33	8.23	7.56	6.80	8.54	-5.12%
YoY %	-21.49%	7.72%	13.37%	8.86%	11.18%	-20.37%	-	-
Horiz. %	92.39%	117.68%	109.25%	96.37%	88.52%	79.63%	100.00%	-
DY	5.27	4.92	4.90	5.11	5.36	3.95	4.72	7.60%
YoY %	7.11%	0.41%	-4.11%	-4.66%	35.70%	-16.31%	-	-
Horiz. %	111.65%	104.24%	103.81%	108.26%	113.56%	83.69%	100.00%	-
P/NAPS	2.37	1.92	2.03	1.97	1.97	2.11	1.86	17.48%
YoY %	23.44%	-5.42%	3.05%	0.00%	-6.64%	13.44%	-	-
Horiz. %	127.42%	103.23%	109.14%	105.91%	105.91%	113.44%	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