[ULICORP] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.9%
YoY- 2.09%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 147,271 142,590 138,058 139,995 157,829 145,804 104,426 5.89%
PBT 22,471 23,094 24,837 29,961 27,419 12,229 12,970 9.58%
Tax -5,426 -6,498 -6,665 -8,259 -6,162 -2,147 -4,658 2.57%
NP 17,045 16,596 18,172 21,702 21,257 10,082 8,312 12.70%
-
NP to SH 17,045 16,596 18,172 21,702 21,257 10,082 8,312 12.70%
-
Tax Rate 24.15% 28.14% 26.83% 27.57% 22.47% 17.56% 35.91% -
Total Cost 130,226 125,994 119,886 118,293 136,572 135,722 96,114 5.18%
-
Net Worth 177,579 165,603 157,899 139,518 121,204 101,347 92,223 11.52%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 5,281 1,979 3,300 - - 1,319 -
Div Payout % - 31.82% 10.89% 15.21% - - 15.87% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 177,579 165,603 157,899 139,518 121,204 101,347 92,223 11.52%
NOSH 132,029 132,028 131,968 132,007 132,031 131,963 131,936 0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.57% 11.64% 13.16% 15.50% 13.47% 6.91% 7.96% -
ROE 9.60% 10.02% 11.51% 15.55% 17.54% 9.95% 9.01% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 111.54 108.00 104.61 106.05 119.54 110.49 79.15 5.87%
EPS 12.91 12.57 13.77 16.44 16.10 7.64 6.30 12.68%
DPS 0.00 4.00 1.50 2.50 0.00 0.00 1.00 -
NAPS 1.345 1.2543 1.1965 1.0569 0.918 0.768 0.699 11.51%
Adjusted Per Share Value based on latest NOSH - 131,990
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 67.62 65.47 63.39 64.28 72.47 66.94 47.95 5.89%
EPS 7.83 7.62 8.34 9.96 9.76 4.63 3.82 12.69%
DPS 0.00 2.42 0.91 1.52 0.00 0.00 0.61 -
NAPS 0.8153 0.7603 0.725 0.6406 0.5565 0.4653 0.4234 11.52%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.74 0.73 0.58 0.41 0.43 0.31 -
P/RPS 0.63 0.69 0.70 0.55 0.34 0.39 0.39 8.31%
P/EPS 5.42 5.89 5.30 3.53 2.55 5.63 4.92 1.62%
EY 18.44 16.99 18.86 28.34 39.27 17.77 20.32 -1.60%
DY 0.00 5.41 2.05 4.31 0.00 0.00 3.23 -
P/NAPS 0.52 0.59 0.61 0.55 0.45 0.56 0.44 2.82%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 24/02/11 25/02/10 27/02/09 27/02/08 26/02/07 -
Price 0.705 0.74 0.735 0.62 0.33 0.38 0.81 -
P/RPS 0.63 0.69 0.70 0.58 0.28 0.34 1.02 -7.70%
P/EPS 5.46 5.89 5.34 3.77 2.05 4.97 12.86 -13.29%
EY 18.31 16.99 18.73 26.52 48.79 20.11 7.78 15.31%
DY 0.00 5.41 2.04 4.03 0.00 0.00 1.23 -
P/NAPS 0.52 0.59 0.61 0.59 0.36 0.49 1.16 -12.50%

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