[ULICORP] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -27.73%
YoY- -24.37%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 171,744 139,216 136,240 137,764 117,636 126,548 169,408 0.22%
PBT 22,800 10,348 10,924 16,860 22,980 15,716 23,052 -0.18%
Tax -6,288 -3,572 -3,036 -3,728 -5,616 -4,220 -5,040 3.75%
NP 16,512 6,776 7,888 13,132 17,364 11,496 18,012 -1.43%
-
NP to SH 16,512 6,776 7,888 13,132 17,364 11,496 18,012 -1.43%
-
Tax Rate 27.58% 34.52% 27.79% 22.11% 24.44% 26.85% 21.86% -
Total Cost 155,232 132,440 128,352 124,632 100,272 115,052 151,396 0.41%
-
Net Worth 195,189 181,721 167,858 161,038 143,477 123,792 106,038 10.69%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - 10,564 -
Div Payout % - - - - - - 58.65% -
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 195,189 181,721 167,858 161,038 143,477 123,792 106,038 10.69%
NOSH 131,884 132,343 132,348 131,847 131,945 131,834 132,052 -0.02%
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 9.61% 4.87% 5.79% 9.53% 14.76% 9.08% 10.63% -
ROE 8.46% 3.73% 4.70% 8.15% 12.10% 9.29% 16.99% -
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 130.22 105.19 102.94 104.49 89.16 95.99 128.29 0.24%
EPS 12.52 5.12 5.96 9.96 13.16 8.72 13.64 -1.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 1.48 1.3731 1.2683 1.2214 1.0874 0.939 0.803 10.72%
Adjusted Per Share Value based on latest NOSH - 131,847
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 78.85 63.92 62.55 63.25 54.01 58.10 77.78 0.22%
EPS 7.58 3.11 3.62 6.03 7.97 5.28 8.27 -1.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.85 -
NAPS 0.8962 0.8343 0.7707 0.7394 0.6588 0.5684 0.4869 10.69%
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 1.01 0.73 0.71 0.81 0.73 0.31 0.38 -
P/RPS 0.78 0.69 0.69 0.78 0.82 0.32 0.30 17.25%
P/EPS 8.07 14.26 11.91 8.13 5.55 3.56 2.79 19.35%
EY 12.40 7.01 8.39 12.30 18.03 28.13 35.89 -16.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 21.05 -
P/NAPS 0.68 0.53 0.56 0.66 0.67 0.33 0.47 6.34%
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 27/05/14 27/05/13 28/05/12 26/05/11 26/05/10 19/05/09 23/05/08 -
Price 1.06 0.805 0.74 0.82 0.66 0.39 0.41 -
P/RPS 0.81 0.77 0.72 0.78 0.74 0.41 0.32 16.73%
P/EPS 8.47 15.72 12.42 8.23 5.02 4.47 3.01 18.80%
EY 11.81 6.36 8.05 12.15 19.94 22.36 33.27 -15.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 19.51 -
P/NAPS 0.72 0.59 0.58 0.67 0.61 0.42 0.51 5.91%

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