[ULICORP] YoY 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- 66.94%
YoY- -59.95%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 42,124 45,104 42,636 36,792 38,957 36,880 35,828 2.73%
PBT 6,103 8,285 9,515 4,682 10,903 7,684 7,436 -3.23%
Tax -1,502 -2,073 -2,173 -1,390 -2,683 -1,796 -1,823 -3.17%
NP 4,601 6,212 7,342 3,292 8,220 5,888 5,613 -3.25%
-
NP to SH 4,601 6,212 7,342 3,292 8,220 5,888 5,613 -3.25%
-
Tax Rate 24.61% 25.02% 22.84% 29.69% 24.61% 23.37% 24.52% -
Total Cost 37,523 38,892 35,294 33,500 30,737 30,992 30,215 3.67%
-
Net Worth 206,346 201,369 188,673 166,027 165,402 147,464 127,712 8.32%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 3,955 - - - - - 1,981 12.20%
Div Payout % 85.96% - - - - - 35.29% -
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 206,346 201,369 188,673 166,027 165,402 147,464 127,712 8.32%
NOSH 131,833 131,889 132,050 132,208 131,942 132,017 132,070 -0.02%
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 10.92% 13.77% 17.22% 8.95% 21.10% 15.97% 15.67% -
ROE 2.23% 3.08% 3.89% 1.98% 4.97% 3.99% 4.40% -
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 31.95 34.20 32.29 27.83 29.53 27.94 27.13 2.76%
EPS 3.49 4.71 5.56 2.49 6.23 4.46 4.25 -3.22%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 1.50 12.24%
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 19.34 20.71 19.58 16.89 17.89 16.93 16.45 2.73%
EPS 2.11 2.85 3.37 1.51 3.77 2.70 2.58 -3.29%
DPS 1.82 0.00 0.00 0.00 0.00 0.00 0.91 12.24%
NAPS 0.9474 0.9246 0.8663 0.7623 0.7594 0.6771 0.5864 8.31%
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 13.36 3.98 2.25 2.62 3.49 2.40 1.44 44.93%
P/EPS 122.35 28.87 13.04 29.32 16.53 15.02 9.18 53.94%
EY 0.82 3.46 7.67 3.41 6.05 6.66 10.90 -35.01%
DY 0.70 0.00 0.00 0.00 0.00 0.00 3.85 -24.72%
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 11.61 5.26 2.32 2.77 4.03 2.36 1.84 35.91%
P/EPS 106.30 38.22 13.49 30.92 19.10 14.80 11.76 44.30%
EY 0.94 2.62 7.41 3.23 5.24 6.76 8.50 -30.70%
DY 0.81 0.00 0.00 0.00 0.00 0.00 3.00 -19.59%
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