[ULICORP] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 166.94%
YoY- -54.24%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 86,338 88,041 77,440 70,851 73,397 66,289 67,465 4.19%
PBT 12,225 13,985 12,101 7,413 15,118 13,429 11,365 1.22%
Tax -2,890 -3,645 -3,065 -2,149 -3,615 -3,200 -2,878 0.06%
NP 9,335 10,340 9,036 5,264 11,503 10,229 8,487 1.59%
-
NP to SH 9,335 10,340 9,036 5,264 11,503 10,229 8,487 1.59%
-
Tax Rate 23.64% 26.06% 25.33% 28.99% 23.91% 23.83% 25.32% -
Total Cost 77,003 77,701 68,404 65,587 61,894 56,060 58,978 4.54%
-
Net Worth 206,663 201,623 188,476 165,677 165,558 147,429 127,634 8.35%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 7,922 - - - - - 1,979 25.99%
Div Payout % 84.87% - - - - - 23.33% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 206,663 201,623 188,476 165,677 165,558 147,429 127,634 8.35%
NOSH 132,036 132,056 131,912 131,929 132,066 131,987 131,990 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.81% 11.74% 11.67% 7.43% 15.67% 15.43% 12.58% -
ROE 4.52% 5.13% 4.79% 3.18% 6.95% 6.94% 6.65% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 65.39 66.67 58.71 53.70 55.58 50.22 51.11 4.19%
EPS 7.07 7.83 6.85 3.99 8.71 7.75 6.43 1.59%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 1.50 25.97%
NAPS 1.5652 1.5268 1.4288 1.2558 1.2536 1.117 0.967 8.35%
Adjusted Per Share Value based on latest NOSH - 132,208
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 39.64 40.42 35.56 32.53 33.70 30.44 30.98 4.19%
EPS 4.29 4.75 4.15 2.42 5.28 4.70 3.90 1.60%
DPS 3.64 0.00 0.00 0.00 0.00 0.00 0.91 25.97%
NAPS 0.9489 0.9257 0.8654 0.7607 0.7601 0.6769 0.586 8.36%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.27 1.36 0.725 0.73 1.03 0.67 0.39 -
P/RPS 6.53 2.04 1.23 1.36 1.85 1.33 0.76 43.09%
P/EPS 60.40 17.37 10.58 18.30 11.83 8.65 6.07 46.63%
EY 1.66 5.76 9.45 5.47 8.46 11.57 16.49 -31.78%
DY 1.41 0.00 0.00 0.00 0.00 0.00 3.85 -15.40%
P/NAPS 2.73 0.89 0.51 0.58 0.82 0.60 0.40 37.70%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 26/08/13 23/08/12 25/08/11 26/08/10 17/08/09 -
Price 3.71 1.80 0.75 0.77 1.19 0.66 0.50 -
P/RPS 5.67 2.70 1.28 1.43 2.14 1.31 0.98 33.96%
P/EPS 52.48 22.99 10.95 19.30 13.66 8.52 7.78 37.43%
EY 1.91 4.35 9.13 5.18 7.32 11.74 12.86 -27.21%
DY 1.62 0.00 0.00 0.00 0.00 0.00 3.00 -9.75%
P/NAPS 2.37 1.18 0.52 0.61 0.95 0.59 0.52 28.74%

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