[UTDPLT] QoQ TTM Result on 31-Dec-2010 [#4]

Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 5.42%
YoY- -6.1%
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,410,846 1,247,387 1,090,288 995,107 890,153 838,317 792,543 46.83%
PBT 495,517 466,003 397,333 349,460 334,500 348,896 363,582 22.90%
Tax -112,496 -108,776 -95,403 -84,753 -83,582 -85,019 -89,625 16.34%
NP 383,021 357,227 301,930 264,707 250,918 263,877 273,957 25.00%
-
NP to SH 382,712 356,829 301,500 264,307 250,721 263,825 274,582 24.75%
-
Tax Rate 22.70% 23.34% 24.01% 24.25% 24.99% 24.37% 24.65% -
Total Cost 1,027,825 890,160 788,358 730,400 639,235 574,440 518,586 57.71%
-
Net Worth 1,987,682 1,881,533 1,858,463 1,771,200 1,746,455 1,664,963 1,689,789 11.42%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 187,318 187,318 187,318 187,318 145,702 145,702 145,702 18.21%
Div Payout % 48.95% 52.50% 62.13% 70.87% 58.11% 55.23% 53.06% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,987,682 1,881,533 1,858,463 1,771,200 1,746,455 1,664,963 1,689,789 11.42%
NOSH 208,134 208,134 208,114 208,131 208,159 208,120 208,102 0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 27.15% 28.64% 27.69% 26.60% 28.19% 31.48% 34.57% -
ROE 19.25% 18.96% 16.22% 14.92% 14.36% 15.85% 16.25% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 677.85 599.32 523.89 478.11 427.63 402.80 380.84 46.81%
EPS 183.88 171.44 144.87 126.99 120.45 126.77 131.95 24.73%
DPS 90.00 90.00 90.00 90.00 70.00 70.00 70.00 18.22%
NAPS 9.55 9.04 8.93 8.51 8.39 8.00 8.12 11.40%
Adjusted Per Share Value based on latest NOSH - 208,131
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 338.93 299.66 261.92 239.05 213.84 201.39 190.39 46.83%
EPS 91.94 85.72 72.43 63.49 60.23 63.38 65.96 24.75%
DPS 45.00 45.00 45.00 45.00 35.00 35.00 35.00 18.22%
NAPS 4.775 4.52 4.4646 4.255 4.1955 3.9997 4.0594 11.42%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 17.50 19.80 17.10 17.10 15.58 14.18 13.80 -
P/RPS 2.58 3.30 3.26 3.58 3.64 3.52 3.62 -20.19%
P/EPS 9.52 11.55 11.80 13.47 12.94 11.19 10.46 -6.07%
EY 10.51 8.66 8.47 7.43 7.73 8.94 9.56 6.51%
DY 5.14 4.55 5.26 5.26 4.49 4.94 5.07 0.91%
P/NAPS 1.83 2.19 1.91 2.01 1.86 1.77 1.70 5.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 16/05/11 24/02/11 22/11/10 24/08/10 17/05/10 -
Price 18.30 18.38 17.60 16.80 17.70 14.84 14.10 -
P/RPS 2.70 3.07 3.36 3.51 4.14 3.68 3.70 -18.93%
P/EPS 9.95 10.72 12.15 13.23 14.70 11.71 10.69 -4.66%
EY 10.05 9.33 8.23 7.56 6.80 8.54 9.36 4.85%
DY 4.92 4.90 5.11 5.36 3.95 4.72 4.96 -0.53%
P/NAPS 1.92 2.03 1.97 1.97 2.11 1.86 1.74 6.77%

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

Post a Comment