[ULICORP] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 42.31%
YoY- 127.21%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 42,636 34,804 39,648 36,772 36,792 34,060 34,955 14.17%
PBT 9,515 2,587 8,620 6,438 4,682 2,731 5,393 46.06%
Tax -2,173 -893 -1,525 -1,753 -1,390 -759 -2,362 -5.41%
NP 7,342 1,694 7,095 4,685 3,292 1,972 3,031 80.46%
-
NP to SH 7,342 1,694 7,095 4,685 3,292 1,972 3,031 80.46%
-
Tax Rate 22.84% 34.52% 17.69% 27.23% 29.69% 27.79% 43.80% -
Total Cost 35,294 33,110 32,553 32,087 33,500 32,088 31,924 6.92%
-
Net Worth 188,673 181,721 177,374 170,402 166,027 167,858 165,294 9.22%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 188,673 181,721 177,374 170,402 166,027 167,858 165,294 9.22%
NOSH 132,050 132,343 131,877 131,971 132,208 132,348 131,782 0.13%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.22% 4.87% 17.89% 12.74% 8.95% 5.79% 8.67% -
ROE 3.89% 0.93% 4.00% 2.75% 1.98% 1.17% 1.83% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 32.29 26.30 30.06 27.86 27.83 25.73 26.52 14.03%
EPS 5.56 1.28 5.38 3.55 2.49 1.49 2.30 80.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4288 1.3731 1.345 1.2912 1.2558 1.2683 1.2543 9.08%
Adjusted Per Share Value based on latest NOSH - 131,971
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.58 15.98 18.20 16.88 16.89 15.64 16.05 14.18%
EPS 3.37 0.78 3.26 2.15 1.51 0.91 1.39 80.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8663 0.8343 0.8144 0.7824 0.7623 0.7707 0.7589 9.23%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.725 0.73 0.70 0.73 0.73 0.71 0.74 -
P/RPS 2.25 2.78 2.33 2.62 2.62 2.76 2.79 -13.37%
P/EPS 13.04 57.03 13.01 20.56 29.32 47.65 32.17 -45.25%
EY 7.67 1.75 7.69 4.86 3.41 2.10 3.11 82.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.52 0.57 0.58 0.56 0.59 -9.26%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 26/02/13 22/11/12 23/08/12 28/05/12 27/02/12 -
Price 0.75 0.805 0.705 0.73 0.77 0.74 0.74 -
P/RPS 2.32 3.06 2.34 2.62 2.77 2.88 2.79 -11.58%
P/EPS 13.49 62.89 13.10 20.56 30.92 49.66 32.17 -44.00%
EY 7.41 1.59 7.63 4.86 3.23 2.01 3.11 78.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.52 0.57 0.61 0.58 0.59 -8.08%

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