[UTDPLT] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	974,140	1,169,497	1,410,846	890,153	884,100	982,823	609,186	8.13%
YoY %	-16.70%	-17.11%	58.49%	0.68%	-10.04%	61.33%	-	-
Horiz. %	159.91%	191.98%	231.60%	146.12%	145.13%	161.33%	100.00%	-
PBT	341,071	439,117	495,517	334,500	362,560	405,768	195,231	9.73%
YoY %	-22.33%	-11.38%	48.14%	-7.74%	-10.65%	107.84%	-	-
Horiz. %	174.70%	224.92%	253.81%	171.34%	185.71%	207.84%	100.00%	-
Tax	-88,293	-115,795	-112,496	-83,582	-88,826	-96,069	-44,867	11.93%
YoY %	23.75%	-2.93%	-34.59%	5.90%	7.54%	-114.12%	-	-
Horiz. %	196.79%	258.09%	250.73%	186.29%	197.98%	214.12%	100.00%	-
NP	252,778	323,322	383,021	250,918	273,734	309,699	150,364	9.03%
YoY %	-21.82%	-15.59%	52.65%	-8.34%	-11.61%	105.97%	-	-
Horiz. %	168.11%	215.03%	254.73%	166.87%	182.05%	205.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	252,969	323,151	382,712	250,721	274,431	309,699	150,377	9.04%
YoY %	-21.72%	-15.56%	52.64%	-8.64%	-11.39%	105.95%	-	-
Horiz. %	168.22%	214.89%	254.50%	166.73%	182.50%	205.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.89%	26.37%	22.70%	24.99%	24.50%	23.68%	22.98%	-
YoY %	-1.82%	16.17%	-9.16%	2.00%	3.46%	3.05%	-	-
Horiz. %	112.66%	114.75%	98.78%	108.75%	106.61%	103.05%	100.00%	-
Total Cost	721,362	846,175	1,027,825	639,235	610,366	673,124	458,822	7.82%
YoY %	-14.75%	-17.67%	60.79%	4.73%	-9.32%	46.71%	-	-
Horiz. %	157.22%	184.42%	224.01%	139.32%	133.03%	146.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,170,840	2,120,888	1,987,682	1,746,455	1,600,570	1,404,833	1,157,255	11.04%
YoY %	2.36%	6.70%	13.81%	9.11%	13.93%	21.39%	-	-
Horiz. %	187.59%	183.27%	171.76%	150.91%	138.31%	121.39%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	260,167	249,761	187,318	145,702	104,058	83,252	72,863	23.60%
YoY %	4.17%	33.34%	28.56%	40.02%	24.99%	14.26%	-	-
Horiz. %	357.06%	342.78%	257.08%	199.97%	142.81%	114.26%	100.00%	-
Div Payout %	102.85%	77.29%	48.95%	58.11%	37.92%	26.88%	48.45%	-
YoY %	33.07%	57.90%	-15.76%	53.24%	41.07%	-44.52%	-	-
Horiz. %	212.28%	159.53%	101.03%	119.94%	78.27%	55.48%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	2,170,840	2,120,888	1,987,682	1,746,455	1,600,570	1,404,833	1,157,255	11.04%
YoY %	2.36%	6.70%	13.81%	9.11%	13.93%	21.39%	-	-
Horiz. %	187.59%	183.27%	171.76%	150.91%	138.31%	121.39%	100.00%	-
NOSH	208,134	208,134	208,134	208,159	208,136	208,123	208,139	-0.00%
YoY %	0.00%	0.00%	-0.01%	0.01%	0.01%	-0.01%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.01%	100.00%	99.99%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	25.95%	27.65%	27.15%	28.19%	30.96%	31.51%	24.68%	-
YoY %	-6.15%	1.84%	-3.69%	-8.95%	-1.75%	27.67%	-	-
Horiz. %	105.15%	112.03%	110.01%	114.22%	125.45%	127.67%	100.00%	-
ROE	11.65%	15.24%	19.25%	14.36%	17.15%	22.05%	12.99%	-
YoY %	-23.56%	-20.83%	34.05%	-16.27%	-22.22%	69.75%	-	-
Horiz. %	89.68%	117.32%	148.19%	110.55%	132.02%	169.75%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	468.03	561.90	677.85	427.63	424.77	472.23	292.68	8.13%
YoY %	-16.71%	-17.11%	58.51%	0.67%	-10.05%	61.35%	-	-
Horiz. %	159.91%	191.98%	231.60%	146.11%	145.13%	161.35%	100.00%	-
EPS	121.54	155.26	183.88	120.45	131.85	148.81	72.25	9.04%
YoY %	-21.72%	-15.56%	52.66%	-8.65%	-11.40%	105.97%	-	-
Horiz. %	168.22%	214.89%	254.51%	166.71%	182.49%	205.97%	100.00%	-
DPS	125.00	120.00	90.00	70.00	50.00	40.00	35.00	23.61%
YoY %	4.17%	33.33%	28.57%	40.00%	25.00%	14.29%	-	-
Horiz. %	357.14%	342.86%	257.14%	200.00%	142.86%	114.29%	100.00%	-
NAPS	10.43	10.19	9.55	8.39	7.69	6.75	5.56	11.04%
YoY %	2.36%	6.70%	13.83%	9.10%	13.93%	21.40%	-	-
Horiz. %	187.59%	183.27%	171.76%	150.90%	138.31%	121.40%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 208,159
RPS	234.02	280.95	338.93	213.84	212.39	236.10	146.34	8.13%
YoY %	-16.70%	-17.11%	58.50%	0.68%	-10.04%	61.34%	-	-
Horiz. %	159.92%	191.98%	231.60%	146.13%	145.13%	161.34%	100.00%	-
EPS	60.77	77.63	91.94	60.23	65.93	74.40	36.13	9.04%
YoY %	-21.72%	-15.56%	52.65%	-8.65%	-11.38%	105.92%	-	-
Horiz. %	168.20%	214.86%	254.47%	166.70%	182.48%	205.92%	100.00%	-
DPS	62.50	60.00	45.00	35.00	25.00	20.00	17.50	23.61%
YoY %	4.17%	33.33%	28.57%	40.00%	25.00%	14.29%	-	-
Horiz. %	357.14%	342.86%	257.14%	200.00%	142.86%	114.29%	100.00%	-
NAPS	5.215	5.095	4.775	4.1955	3.845	3.3748	2.7801	11.04%
YoY %	2.36%	6.70%	13.81%	9.12%	13.93%	21.39%	-	-
Horiz. %	187.58%	183.27%	171.76%	150.91%	138.30%	121.39%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	26.60	25.00	17.50	15.58	13.20	11.30	12.30	-
P/RPS	5.68	4.45	2.58	3.64	3.11	2.39	4.20	5.15%
YoY %	27.64%	72.48%	-29.12%	17.04%	30.13%	-43.10%	-	-
Horiz. %	135.24%	105.95%	61.43%	86.67%	74.05%	56.90%	100.00%	-
P/EPS	21.89	16.10	9.52	12.94	10.01	7.59	17.02	4.27%
YoY %	35.96%	69.12%	-26.43%	29.27%	31.88%	-55.41%	-	-
Horiz. %	128.61%	94.59%	55.93%	76.03%	58.81%	44.59%	100.00%	-
EY	4.57	6.21	10.51	7.73	9.99	13.17	5.87	-4.08%
YoY %	-26.41%	-40.91%	35.96%	-22.62%	-24.15%	124.36%	-	-
Horiz. %	77.85%	105.79%	179.05%	131.69%	170.19%	224.36%	100.00%	-
DY	4.70	4.80	5.14	4.49	3.79	3.54	2.85	8.68%
YoY %	-2.08%	-6.61%	14.48%	18.47%	7.06%	24.21%	-	-
Horiz. %	164.91%	168.42%	180.35%	157.54%	132.98%	124.21%	100.00%	-
P/NAPS	2.55	2.45	1.83	1.86	1.72	1.67	2.21	2.41%
YoY %	4.08%	33.88%	-1.61%	8.14%	2.99%	-24.43%	-	-
Horiz. %	115.38%	110.86%	82.81%	84.16%	77.83%	75.57%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	25/11/13	26/11/12	21/11/11	22/11/10	19/11/09	17/11/08	19/11/07	-
Price	26.10	25.30	18.30	17.70	13.50	10.40	12.90	-
P/RPS	5.58	4.50	2.70	4.14	3.18	2.20	4.41	3.99%
YoY %	24.00%	66.67%	-34.78%	30.19%	44.55%	-50.11%	-	-
Horiz. %	126.53%	102.04%	61.22%	93.88%	72.11%	49.89%	100.00%	-
P/EPS	21.47	16.30	9.95	14.70	10.24	6.99	17.86	3.11%
YoY %	31.72%	63.82%	-32.31%	43.55%	46.49%	-60.86%	-	-
Horiz. %	120.21%	91.27%	55.71%	82.31%	57.33%	39.14%	100.00%	-
EY	4.66	6.14	10.05	6.80	9.77	14.31	5.60	-3.01%
YoY %	-24.10%	-38.91%	47.79%	-30.40%	-31.73%	155.54%	-	-
Horiz. %	83.21%	109.64%	179.46%	121.43%	174.46%	255.54%	100.00%	-
DY	4.79	4.74	4.92	3.95	3.70	3.85	2.71	9.94%
YoY %	1.05%	-3.66%	24.56%	6.76%	-3.90%	42.07%	-	-
Horiz. %	176.75%	174.91%	181.55%	145.76%	136.53%	142.07%	100.00%	-
P/NAPS	2.50	2.48	1.92	2.11	1.76	1.54	2.32	1.25%
YoY %	0.81%	29.17%	-9.00%	19.89%	14.29%	-33.62%	-	-
Horiz. %	107.76%	106.90%	82.76%	90.95%	75.86%	66.38%	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