[UTDPLT] YoY TTM Result on 31-Mar-2011 [#1]

Announcement Date
16-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 14.07%
YoY- 9.8%
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 995,530 1,060,434 1,458,672 1,090,288 792,543 1,020,023 774,534 4.27%
PBT 366,738 439,402 477,326 397,333 363,582 383,929 287,902 4.11%
Tax -90,827 -105,163 -116,773 -95,403 -89,625 -97,529 -62,993 6.28%
NP 275,911 334,239 360,553 301,930 273,957 286,400 224,909 3.46%
-
NP to SH 274,939 334,230 360,502 301,500 274,582 286,396 224,922 3.40%
-
Tax Rate 24.77% 23.93% 24.46% 24.01% 24.65% 25.40% 21.88% -
Total Cost 719,619 726,195 1,098,119 788,358 518,586 733,623 549,625 4.59%
-
Net Worth 2,283,639 2,212,467 2,066,773 1,858,463 1,689,789 1,488,058 1,265,550 10.33%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 214,880 260,167 249,761 187,318 145,702 104,058 83,252 17.11%
Div Payout % 78.16% 77.84% 69.28% 62.13% 53.06% 36.33% 37.01% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 2,283,639 2,212,467 2,066,773 1,858,463 1,689,789 1,488,058 1,265,550 10.33%
NOSH 208,134 208,134 208,134 208,114 208,102 208,120 208,149 -0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 27.71% 31.52% 24.72% 27.69% 34.57% 28.08% 29.04% -
ROE 12.04% 15.11% 17.44% 16.22% 16.25% 19.25% 17.77% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 479.10 509.50 700.83 523.89 380.84 490.11 372.10 4.30%
EPS 132.31 160.58 173.21 144.87 131.95 137.61 108.06 3.43%
DPS 103.25 125.00 120.00 90.00 70.00 50.00 40.00 17.11%
NAPS 10.99 10.63 9.93 8.93 8.12 7.15 6.08 10.36%
Adjusted Per Share Value based on latest NOSH - 208,114
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 239.16 254.75 350.42 261.92 190.39 245.04 186.07 4.27%
EPS 66.05 80.29 86.60 72.43 65.96 68.80 54.03 3.40%
DPS 51.62 62.50 60.00 45.00 35.00 25.00 20.00 17.11%
NAPS 5.486 5.315 4.965 4.4646 4.0594 3.5748 3.0402 10.33%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 25.10 27.20 24.98 17.10 13.80 10.40 13.10 -
P/RPS 5.24 5.34 3.56 3.26 3.62 2.12 3.52 6.85%
P/EPS 18.97 16.94 14.42 11.80 10.46 7.56 12.12 7.74%
EY 5.27 5.90 6.93 8.47 9.56 13.23 8.25 -7.19%
DY 4.11 4.60 4.80 5.26 5.07 4.81 3.05 5.09%
P/NAPS 2.28 2.56 2.52 1.91 1.70 1.45 2.15 0.98%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/04/14 13/05/13 14/05/12 16/05/11 17/05/10 18/05/09 14/05/08 -
Price 25.20 27.24 25.00 17.60 14.10 10.90 14.30 -
P/RPS 5.26 5.35 3.57 3.36 3.70 2.22 3.84 5.38%
P/EPS 19.05 16.96 14.43 12.15 10.69 7.92 13.23 6.26%
EY 5.25 5.90 6.93 8.23 9.36 12.62 7.56 -5.89%
DY 4.10 4.59 4.80 5.11 4.96 4.59 2.80 6.55%
P/NAPS 2.29 2.56 2.52 1.97 1.74 1.52 2.35 -0.42%

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