[ULICORP] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 166.71%
YoY- 71.66%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 199,052 172,676 176,082 154,880 141,702 146,794 132,578 7.00%
PBT 38,550 24,450 27,970 24,202 14,826 30,236 26,858 6.20%
Tax -8,550 -5,780 -7,290 -6,130 -4,298 -7,230 -6,400 4.94%
NP 30,000 18,670 20,680 18,072 10,528 23,006 20,458 6.58%
-
NP to SH 30,000 18,670 20,680 18,072 10,528 23,006 20,458 6.58%
-
Tax Rate 22.18% 23.64% 26.06% 25.33% 28.99% 23.91% 23.83% -
Total Cost 169,052 154,006 155,402 136,808 131,174 123,788 112,120 7.07%
-
Net Worth 267,443 206,663 201,623 188,476 165,677 165,558 147,429 10.42%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 17,424 15,844 - - - - - -
Div Payout % 58.08% 84.87% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 267,443 206,663 201,623 188,476 165,677 165,558 147,429 10.42%
NOSH 145,200 132,036 132,056 131,912 131,929 132,066 131,987 1.60%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.07% 10.81% 11.74% 11.67% 7.43% 15.67% 15.43% -
ROE 11.22% 9.03% 10.26% 9.59% 6.35% 13.90% 13.88% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 137.09 130.78 133.34 117.41 107.41 111.15 100.45 5.31%
EPS 20.66 14.14 15.66 13.70 7.98 17.42 15.50 4.90%
DPS 12.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8419 1.5652 1.5268 1.4288 1.2558 1.2536 1.117 8.68%
Adjusted Per Share Value based on latest NOSH - 132,050
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 91.39 79.28 80.85 71.11 65.06 67.40 60.87 7.00%
EPS 13.77 8.57 9.49 8.30 4.83 10.56 9.39 6.58%
DPS 8.00 7.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2279 0.9489 0.9257 0.8654 0.7607 0.7601 0.6769 10.42%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 6.60 4.27 1.36 0.725 0.73 1.03 0.67 -
P/RPS 4.81 3.27 1.02 0.62 0.68 0.93 0.67 38.85%
P/EPS 31.94 30.20 8.68 5.29 9.15 5.91 4.32 39.53%
EY 3.13 3.31 11.51 18.90 10.93 16.91 23.13 -28.32%
DY 1.82 2.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 2.73 0.89 0.51 0.58 0.82 0.60 34.63%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 27/08/14 26/08/13 23/08/12 25/08/11 26/08/10 -
Price 4.12 3.71 1.80 0.75 0.77 1.19 0.66 -
P/RPS 3.01 2.84 1.35 0.64 0.72 1.07 0.66 28.74%
P/EPS 19.94 26.24 11.49 5.47 9.65 6.83 4.26 29.30%
EY 5.01 3.81 8.70 18.27 10.36 14.64 23.48 -22.67%
DY 2.91 3.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.37 1.18 0.52 0.61 0.95 0.59 24.87%

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