[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:40:00

EMA 5

5 Mins

SELL

2024-06-28 16:05:00

EMA 5

5 Mins

BUY

2024-06-28 16:00:00

EMA 5

5 Mins

SELL

2024-06-28 15:55:00

EMA 5

5 Mins

BUY

2024-06-28 15:20:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

916

HLIND

HONG LEONG INDUSTRIES BHD

904

JCY

JCY INTERNATIONAL BERHAD

646

DNEX

DAGANG NEXCHANGE BERHAD

622

GENTING

GENTING BHD

601

YTLPOWR

YTL POWER INTERNATIONAL BHD

562

MAYBANK

MALAYAN BANKING BHD

484

SAPNRG

SAPURA ENERGY BERHAD

481

NOTION

NOTION VTEC BHD

478

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More