[ULICORP] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 25.24%
YoY- 14.43%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 185,532 199,052 172,676 176,082 154,880 141,702 146,794 3.97%
PBT 34,930 38,550 24,450 27,970 24,202 14,826 30,236 2.43%
Tax -9,776 -8,550 -5,780 -7,290 -6,130 -4,298 -7,230 5.15%
NP 25,154 30,000 18,670 20,680 18,072 10,528 23,006 1.49%
-
NP to SH 25,154 30,000 18,670 20,680 18,072 10,528 23,006 1.49%
-
Tax Rate 27.99% 22.18% 23.64% 26.06% 25.33% 28.99% 23.91% -
Total Cost 160,378 169,052 154,006 155,402 136,808 131,174 123,788 4.40%
-
Net Worth 278,783 267,443 206,663 201,623 188,476 165,677 165,558 9.06%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 17,424 15,844 - - - - -
Div Payout % - 58.08% 84.87% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 278,783 267,443 206,663 201,623 188,476 165,677 165,558 9.06%
NOSH 145,200 145,200 132,036 132,056 131,912 131,929 132,066 1.59%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 13.56% 15.07% 10.81% 11.74% 11.67% 7.43% 15.67% -
ROE 9.02% 11.22% 9.03% 10.26% 9.59% 6.35% 13.90% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 127.78 137.09 130.78 133.34 117.41 107.41 111.15 2.34%
EPS 17.32 20.66 14.14 15.66 13.70 7.98 17.42 -0.09%
DPS 0.00 12.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.8419 1.5652 1.5268 1.4288 1.2558 1.2536 7.35%
Adjusted Per Share Value based on latest NOSH - 131,889
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 85.18 91.39 79.28 80.85 71.11 65.06 67.40 3.97%
EPS 11.55 13.77 8.57 9.49 8.30 4.83 10.56 1.50%
DPS 0.00 8.00 7.27 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.2279 0.9489 0.9257 0.8654 0.7607 0.7601 9.06%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.14 6.60 4.27 1.36 0.725 0.73 1.03 -
P/RPS 3.24 4.81 3.27 1.02 0.62 0.68 0.93 23.10%
P/EPS 23.90 31.94 30.20 8.68 5.29 9.15 5.91 26.19%
EY 4.18 3.13 3.31 11.51 18.90 10.93 16.91 -20.76%
DY 0.00 1.82 2.81 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 3.58 2.73 0.89 0.51 0.58 0.82 17.50%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 25/08/16 27/08/15 27/08/14 26/08/13 23/08/12 25/08/11 -
Price 3.85 4.12 3.71 1.80 0.75 0.77 1.19 -
P/RPS 3.01 3.01 2.84 1.35 0.64 0.72 1.07 18.79%
P/EPS 22.22 19.94 26.24 11.49 5.47 9.65 6.83 21.70%
EY 4.50 5.01 3.81 8.70 18.27 10.36 14.64 -17.83%
DY 0.00 2.91 3.23 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.24 2.37 1.18 0.52 0.61 0.95 13.29%

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