[ULICORP] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 47.65%
YoY- -36.24%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 141,702 146,794 132,578 134,930 170,192 130,286 95,378 6.81%
PBT 14,826 30,236 26,858 22,730 34,350 12,172 9,972 6.82%
Tax -4,298 -7,230 -6,400 -5,756 -7,730 -1,450 -2,118 12.50%
NP 10,528 23,006 20,458 16,974 26,620 10,722 7,854 5.00%
-
NP to SH 10,528 23,006 20,458 16,974 26,620 10,722 7,854 5.00%
-
Tax Rate 28.99% 23.91% 23.83% 25.32% 22.50% 11.91% 21.24% -
Total Cost 131,174 123,788 112,120 117,956 143,572 119,564 87,524 6.96%
-
Net Worth 165,677 165,558 147,429 127,634 112,237 96,656 89,609 10.77%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 3,959 - 2,640 - -
Div Payout % - - - 23.33% - 24.63% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 165,677 165,558 147,429 127,634 112,237 96,656 89,609 10.77%
NOSH 131,929 132,066 131,987 131,990 132,043 132,044 131,778 0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.43% 15.67% 15.43% 12.58% 15.64% 8.23% 8.23% -
ROE 6.35% 13.90% 13.88% 13.30% 23.72% 11.09% 8.76% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 107.41 111.15 100.45 102.23 128.89 98.67 72.38 6.79%
EPS 7.98 17.42 15.50 12.86 20.16 8.12 5.96 4.98%
DPS 0.00 0.00 0.00 3.00 0.00 2.00 0.00 -
NAPS 1.2558 1.2536 1.117 0.967 0.85 0.732 0.68 10.75%
Adjusted Per Share Value based on latest NOSH - 132,070
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 65.06 67.40 60.87 61.95 78.14 59.82 43.79 6.81%
EPS 4.83 10.56 9.39 7.79 12.22 4.92 3.61 4.96%
DPS 0.00 0.00 0.00 1.82 0.00 1.21 0.00 -
NAPS 0.7607 0.7601 0.6769 0.586 0.5153 0.4438 0.4114 10.77%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.73 1.03 0.67 0.39 0.37 0.74 0.33 -
P/RPS 0.68 0.93 0.67 0.38 0.29 0.75 0.46 6.72%
P/EPS 9.15 5.91 4.32 3.03 1.84 9.11 5.54 8.71%
EY 10.93 16.91 23.13 32.97 54.49 10.97 18.06 -8.02%
DY 0.00 0.00 0.00 7.69 0.00 2.70 0.00 -
P/NAPS 0.58 0.82 0.60 0.40 0.44 1.01 0.49 2.84%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 25/08/11 26/08/10 17/08/09 26/08/08 27/08/07 29/08/06 -
Price 0.77 1.19 0.66 0.50 0.50 0.51 0.31 -
P/RPS 0.72 1.07 0.66 0.49 0.39 0.52 0.43 8.96%
P/EPS 9.65 6.83 4.26 3.89 2.48 6.28 5.20 10.84%
EY 10.36 14.64 23.48 25.72 40.32 15.92 19.23 -9.78%
DY 0.00 0.00 0.00 6.00 0.00 3.92 0.00 -
P/NAPS 0.61 0.95 0.59 0.52 0.59 0.70 0.46 4.81%

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