[UTDPLT] YoY TTM Result on 31-Mar-2008 [#1]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	1,090,288	792,543	1,020,023	774,534	607,651	570,613	562,919	11.64%
YoY %	37.57%	-22.30%	31.70%	27.46%	6.49%	1.37%	-	-
Horiz. %	193.68%	140.79%	181.20%	137.59%	107.95%	101.37%	100.00%	-
PBT	397,333	363,582	383,929	287,902	196,910	174,313	175,955	14.53%
YoY %	9.28%	-5.30%	33.35%	46.21%	12.96%	-0.93%	-	-
Horiz. %	225.82%	206.63%	218.20%	163.62%	111.91%	99.07%	100.00%	-
Tax	-95,403	-89,625	-97,529	-62,993	-48,719	-46,262	-36,257	17.48%
YoY %	-6.45%	8.10%	-54.83%	-29.30%	-5.31%	-27.59%	-	-
Horiz. %	263.13%	247.19%	268.99%	173.74%	134.37%	127.59%	100.00%	-
NP	301,930	273,957	286,400	224,909	148,191	128,051	139,698	13.70%
YoY %	10.21%	-4.34%	27.34%	51.77%	15.73%	-8.34%	-	-
Horiz. %	216.13%	196.11%	205.01%	161.00%	106.08%	91.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	301,500	274,582	286,396	224,922	148,191	128,051	139,698	13.67%
YoY %	9.80%	-4.13%	27.33%	51.78%	15.73%	-8.34%	-	-
Horiz. %	215.82%	196.55%	205.01%	161.01%	106.08%	91.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.01%	24.65%	25.40%	21.88%	24.74%	26.54%	20.61%	-
YoY %	-2.60%	-2.95%	16.09%	-11.56%	-6.78%	28.77%	-	-
Horiz. %	116.50%	119.60%	123.24%	106.16%	120.04%	128.77%	100.00%	-
Total Cost	788,358	518,586	733,623	549,625	459,460	442,562	423,221	10.91%
YoY %	52.02%	-29.31%	33.48%	19.62%	3.82%	4.57%	-	-
Horiz. %	186.28%	122.53%	173.34%	129.87%	108.56%	104.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,858,463	1,689,789	1,488,058	1,265,550	1,094,930	1,003,577	919,682	12.43%
YoY %	9.98%	13.56%	17.58%	15.58%	9.10%	9.12%	-	-
Horiz. %	202.08%	183.74%	161.80%	137.61%	119.06%	109.12%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	187,318	145,702	104,058	83,252	72,863	62,437	62,422	20.08%
YoY %	28.56%	40.02%	24.99%	14.26%	16.70%	0.02%	-	-
Horiz. %	300.08%	233.41%	166.70%	133.37%	116.73%	100.02%	100.00%	-
Div Payout %	62.13%	53.06%	36.33%	37.01%	49.17%	48.76%	44.68%	-
YoY %	17.09%	46.05%	-1.84%	-24.73%	0.84%	9.13%	-	-
Horiz. %	139.06%	118.76%	81.31%	82.83%	110.05%	109.13%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	1,858,463	1,689,789	1,488,058	1,265,550	1,094,930	1,003,577	919,682	12.43%
YoY %	9.98%	13.56%	17.58%	15.58%	9.10%	9.12%	-	-
Horiz. %	202.08%	183.74%	161.80%	137.61%	119.06%	109.12%	100.00%	-
NOSH	208,114	208,102	208,120	208,149	208,161	208,211	208,072	0.00%
YoY %	0.01%	-0.01%	-0.01%	-0.01%	-0.02%	0.07%	-	-
Horiz. %	100.02%	100.01%	100.02%	100.04%	100.04%	100.07%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	27.69%	34.57%	28.08%	29.04%	24.39%	22.44%	24.82%	-
YoY %	-19.90%	23.11%	-3.31%	19.07%	8.69%	-9.59%	-	-
Horiz. %	111.56%	139.28%	113.13%	117.00%	98.27%	90.41%	100.00%	-
ROE	16.22%	16.25%	19.25%	17.77%	13.53%	12.76%	15.19%	-
YoY %	-0.18%	-15.58%	8.33%	31.34%	6.03%	-16.00%	-	-
Horiz. %	106.78%	106.98%	126.73%	116.98%	89.07%	84.00%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	523.89	380.84	490.11	372.10	291.91	274.06	270.54	11.63%
YoY %	37.56%	-22.29%	31.71%	27.47%	6.51%	1.30%	-	-
Horiz. %	193.65%	140.77%	181.16%	137.54%	107.90%	101.30%	100.00%	-
EPS	144.87	131.95	137.61	108.06	71.19	61.50	67.14	13.66%
YoY %	9.79%	-4.11%	27.35%	51.79%	15.76%	-8.40%	-	-
Horiz. %	215.77%	196.53%	204.96%	160.95%	106.03%	91.60%	100.00%	-
DPS	90.00	70.00	50.00	40.00	35.00	30.00	30.00	20.08%
YoY %	28.57%	40.00%	25.00%	14.29%	16.67%	0.00%	-	-
Horiz. %	300.00%	233.33%	166.67%	133.33%	116.67%	100.00%	100.00%	-
NAPS	8.93	8.12	7.15	6.08	5.26	4.82	4.42	12.42%
YoY %	9.98%	13.57%	17.60%	15.59%	9.13%	9.05%	-	-
Horiz. %	202.04%	183.71%	161.76%	137.56%	119.00%	109.05%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 208,149
RPS	261.92	190.39	245.04	186.07	145.98	137.08	135.23	11.64%
YoY %	37.57%	-22.30%	31.69%	27.46%	6.49%	1.37%	-	-
Horiz. %	193.68%	140.79%	181.20%	137.60%	107.95%	101.37%	100.00%	-
EPS	72.43	65.96	68.80	54.03	35.60	30.76	33.56	13.67%
YoY %	9.81%	-4.13%	27.34%	51.77%	15.73%	-8.34%	-	-
Horiz. %	215.82%	196.54%	205.01%	161.00%	106.08%	91.66%	100.00%	-
DPS	45.00	35.00	25.00	20.00	17.50	15.00	15.00	20.08%
YoY %	28.57%	40.00%	25.00%	14.29%	16.67%	0.00%	-	-
Horiz. %	300.00%	233.33%	166.67%	133.33%	116.67%	100.00%	100.00%	-
NAPS	4.4646	4.0594	3.5748	3.0402	2.6303	2.4109	2.2094	12.43%
YoY %	9.98%	13.56%	17.58%	15.58%	9.10%	9.12%	-	-
Horiz. %	202.07%	183.73%	161.80%	137.60%	119.05%	109.12%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	17.10	13.80	10.40	13.10	11.00	7.30	4.98	-
P/RPS	3.26	3.62	2.12	3.52	3.77	2.66	1.84	9.99%
YoY %	-9.94%	70.75%	-39.77%	-6.63%	41.73%	44.57%	-	-
Horiz. %	177.17%	196.74%	115.22%	191.30%	204.89%	144.57%	100.00%	-
P/EPS	11.80	10.46	7.56	12.12	15.45	11.87	7.42	8.03%
YoY %	12.81%	38.36%	-37.62%	-21.55%	30.16%	59.97%	-	-
Horiz. %	159.03%	140.97%	101.89%	163.34%	208.22%	159.97%	100.00%	-
EY	8.47	9.56	13.23	8.25	6.47	8.42	13.48	-7.44%
YoY %	-11.40%	-27.74%	60.36%	27.51%	-23.16%	-37.54%	-	-
Horiz. %	62.83%	70.92%	98.15%	61.20%	48.00%	62.46%	100.00%	-
DY	5.26	5.07	4.81	3.05	3.18	4.11	6.02	-2.22%
YoY %	3.75%	5.41%	57.70%	-4.09%	-22.63%	-31.73%	-	-
Horiz. %	87.38%	84.22%	79.90%	50.66%	52.82%	68.27%	100.00%	-
P/NAPS	1.91	1.70	1.45	2.15	2.09	1.51	1.13	9.13%
YoY %	12.35%	17.24%	-32.56%	2.87%	38.41%	33.63%	-	-
Horiz. %	169.03%	150.44%	128.32%	190.27%	184.96%	133.63%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	16/05/11	17/05/10	18/05/09	14/05/08	14/05/07	17/05/06	17/05/05	-
Price	17.60	14.10	10.90	14.30	13.20	8.15	5.05	-
P/RPS	3.36	3.70	2.22	3.84	4.52	2.97	1.87	10.25%
YoY %	-9.19%	66.67%	-42.19%	-15.04%	52.19%	58.82%	-	-
Horiz. %	179.68%	197.86%	118.72%	205.35%	241.71%	158.82%	100.00%	-
P/EPS	12.15	10.69	7.92	13.23	18.54	13.25	7.52	8.32%
YoY %	13.66%	34.97%	-40.14%	-28.64%	39.92%	76.20%	-	-
Horiz. %	161.57%	142.15%	105.32%	175.93%	246.54%	176.20%	100.00%	-
EY	8.23	9.36	12.62	7.56	5.39	7.55	13.29	-7.67%
YoY %	-12.07%	-25.83%	66.93%	40.26%	-28.61%	-43.19%	-	-
Horiz. %	61.93%	70.43%	94.96%	56.88%	40.56%	56.81%	100.00%	-
DY	5.11	4.96	4.59	2.80	2.65	3.68	5.94	-2.47%
YoY %	3.02%	8.06%	63.93%	5.66%	-27.99%	-38.05%	-	-
Horiz. %	86.03%	83.50%	77.27%	47.14%	44.61%	61.95%	100.00%	-
P/NAPS	1.97	1.74	1.52	2.35	2.51	1.69	1.14	9.54%
YoY %	13.22%	14.47%	-35.32%	-6.37%	48.52%	48.25%	-	-
Horiz. %	172.81%	152.63%	133.33%	206.14%	220.18%	148.25%	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 - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 16:55:00

EMA 5

5 Mins

SELL

2024-07-04 16:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-04 16:00:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-07-04 16:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-04 16:00:00

TURTLE SYSTEM 55

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

955

SALCON

SALCON BHD

934

MPI

MALAYSIAN PACIFIC INDUSTRIES

927

HLIND

HONG LEONG INDUSTRIES BHD

863

YTLPOWR

YTL POWER INTERNATIONAL BHD

745

JCY

JCY INTERNATIONAL BERHAD

693

WCT

WCT HOLDINGS BERHAD

651

MAYBANK

MALAYAN BANKING BHD

593

GENTING

GENTING BHD

590

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.77

+0.49

135,084,500

MUIIND

0.09

+0.015

119,182,100

AHB-WC

0.075

0.00

100,977,000

DATAPRP

0.195

+0.025

90,084,600

HSI-HWW

0.215

-0.02

87,612,000

EDUSPEC-OR

0.005

0.00

75,002,700

WIDAD

0.06

-0.005

73,668,700

JAKS

0.17

+0.01

70,958,400

HSI-HWE

0.115

-0.015

69,372,400

More active Stocks

OFB

0.77

+0.49

135,084,500

WPRTS

4.46

+0.22

3,186,200

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

175,800

GREATEC

5.51

+0.11

5,189,200

SKBSHUT

1.00

+0.105

11,476,300

NATGATE

2.01

+0.10

7,613,800

LGMS

1.54

+0.10

1,711,000

PIE

6.37

+0.10

309,700

YTL-C68

1.07

+0.10

226,000

More gainer Stocks

DLADY

35.68

-0.40

25,600

TOYOVEN

1.06

-0.32

9,752,100

HEIM

22.18

-0.32

150,600

KLK

20.28

-0.28

533,800

ORIENT

6.97

-0.18

1,220,900

PETDAG

17.24

-0.16

467,200

AJI

15.26

-0.16

107,100

ALLIANZ

22.08

-0.16

24,200

KESM

7.00

-0.13

51,100

SYNERGY

1.58

-0.12

2,672,200

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