[UTDPLT] QoQ TTM Result on 31-Mar-2014 [#1]

Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 9.18%
YoY- -17.74%
Quarter Report
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,021,844 1,069,879 1,001,536 995,530 950,222 974,140 1,070,191 -3.02%
PBT 355,604 386,622 354,176 366,738 340,476 341,071 410,798 -9.14%
Tax -76,233 -88,610 -88,824 -90,827 -87,989 -88,293 -96,784 -14.67%
NP 279,371 298,012 265,352 275,911 252,487 252,778 314,014 -7.47%
-
NP to SH 278,030 296,347 263,698 274,939 251,831 252,969 314,246 -7.81%
-
Tax Rate 21.44% 22.92% 25.08% 24.77% 25.84% 25.89% 23.56% -
Total Cost 742,473 771,867 736,184 719,619 697,735 721,362 756,177 -1.20%
-
Net Worth 2,123,639 2,111,218 2,194,288 2,283,639 2,197,710 2,170,840 2,141,701 -0.56%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 498,701 370,724 370,724 214,880 214,880 260,167 260,167 54.12%
Div Payout % 179.37% 125.10% 140.59% 78.16% 85.33% 102.85% 82.79% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,123,639 2,111,218 2,194,288 2,283,639 2,197,710 2,170,840 2,141,701 -0.56%
NOSH 208,134 207,797 208,134 208,134 208,134 208,134 208,134 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 27.34% 27.85% 26.49% 27.71% 26.57% 25.95% 29.34% -
ROE 13.09% 14.04% 12.02% 12.04% 11.46% 11.65% 14.67% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 491.76 514.87 481.99 479.10 456.58 468.03 514.18 -2.92%
EPS 133.80 142.61 126.90 132.31 121.00 121.54 150.98 -7.71%
DPS 240.00 178.25 178.25 103.25 103.25 125.00 125.00 54.29%
NAPS 10.22 10.16 10.56 10.99 10.56 10.43 10.29 -0.45%
Adjusted Per Share Value based on latest NOSH - 208,134
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 245.48 257.02 240.60 239.16 228.27 234.02 257.09 -3.02%
EPS 66.79 71.19 63.35 66.05 60.50 60.77 75.49 -7.81%
DPS 119.80 89.06 89.06 51.62 51.62 62.50 62.50 54.12%
NAPS 5.1016 5.0718 5.2713 5.486 5.2796 5.215 5.145 -0.56%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 24.40 26.68 27.98 25.10 26.00 26.60 28.10 -
P/RPS 4.96 5.18 5.81 5.24 5.69 5.68 5.46 -6.18%
P/EPS 18.24 18.71 22.05 18.97 21.49 21.89 18.61 -1.32%
EY 5.48 5.35 4.54 5.27 4.65 4.57 5.37 1.35%
DY 9.84 6.68 6.37 4.11 3.97 4.70 4.45 69.48%
P/NAPS 2.39 2.63 2.65 2.28 2.46 2.55 2.73 -8.46%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 24/11/14 25/08/14 28/04/14 24/02/14 25/11/13 26/08/13 -
Price 25.02 23.00 27.32 25.20 25.00 26.10 25.94 -
P/RPS 5.09 4.47 5.67 5.26 5.48 5.58 5.04 0.65%
P/EPS 18.70 16.13 21.53 19.05 20.66 21.47 17.18 5.79%
EY 5.35 6.20 4.65 5.25 4.84 4.66 5.82 -5.44%
DY 9.59 7.75 6.52 4.10 4.13 4.79 4.82 57.99%
P/NAPS 2.45 2.26 2.59 2.29 2.37 2.50 2.52 -1.85%

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