[ULICORP] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 135.64%
YoY- 20.53%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 77,440 70,851 73,397 66,289 67,465 85,096 65,143 2.92%
PBT 12,101 7,413 15,118 13,429 11,365 17,175 6,086 12.12%
Tax -3,065 -2,149 -3,615 -3,200 -2,878 -3,865 -725 27.13%
NP 9,036 5,264 11,503 10,229 8,487 13,310 5,361 9.08%
-
NP to SH 9,036 5,264 11,503 10,229 8,487 13,310 5,361 9.08%
-
Tax Rate 25.33% 28.99% 23.91% 23.83% 25.32% 22.50% 11.91% -
Total Cost 68,404 65,587 61,894 56,060 58,978 71,786 59,782 2.26%
-
Net Worth 188,476 165,677 165,558 147,429 127,634 112,237 96,656 11.76%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 1,979 - 1,320 -
Div Payout % - - - - 23.33% - 24.63% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 188,476 165,677 165,558 147,429 127,634 112,237 96,656 11.76%
NOSH 131,912 131,929 132,066 131,987 131,990 132,043 132,044 -0.01%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.67% 7.43% 15.67% 15.43% 12.58% 15.64% 8.23% -
ROE 4.79% 3.18% 6.95% 6.94% 6.65% 11.86% 5.55% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 58.71 53.70 55.58 50.22 51.11 64.45 49.33 2.94%
EPS 6.85 3.99 8.71 7.75 6.43 10.08 4.06 9.10%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 1.00 -
NAPS 1.4288 1.2558 1.2536 1.117 0.967 0.85 0.732 11.78%
Adjusted Per Share Value based on latest NOSH - 132,017
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 35.56 32.53 33.70 30.44 30.98 39.07 29.91 2.92%
EPS 4.15 2.42 5.28 4.70 3.90 6.11 2.46 9.09%
DPS 0.00 0.00 0.00 0.00 0.91 0.00 0.61 -
NAPS 0.8654 0.7607 0.7601 0.6769 0.586 0.5153 0.4438 11.76%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.725 0.73 1.03 0.67 0.39 0.37 0.74 -
P/RPS 1.23 1.36 1.85 1.33 0.76 0.57 1.50 -3.25%
P/EPS 10.58 18.30 11.83 8.65 6.07 3.67 18.23 -8.66%
EY 9.45 5.47 8.46 11.57 16.49 27.24 5.49 9.46%
DY 0.00 0.00 0.00 0.00 3.85 0.00 1.35 -
P/NAPS 0.51 0.58 0.82 0.60 0.40 0.44 1.01 -10.75%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 23/08/12 25/08/11 26/08/10 17/08/09 26/08/08 27/08/07 -
Price 0.75 0.77 1.19 0.66 0.50 0.50 0.51 -
P/RPS 1.28 1.43 2.14 1.31 0.98 0.78 1.03 3.68%
P/EPS 10.95 19.30 13.66 8.52 7.78 4.96 12.56 -2.25%
EY 9.13 5.18 7.32 11.74 12.86 20.16 7.96 2.30%
DY 0.00 0.00 0.00 0.00 3.00 0.00 1.96 -
P/NAPS 0.52 0.61 0.95 0.59 0.52 0.59 0.70 -4.82%

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