[ULICORP] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 51.44%
YoY- 134.08%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 47,576 43,563 37,308 39,648 34,955 41,024 36,992 4.28%
PBT 13,076 10,033 6,079 8,620 5,393 6,639 7,720 9.17%
Tax -4,379 -2,272 -3,114 -1,525 -2,362 -2,216 -2,348 10.94%
NP 8,697 7,761 2,965 7,095 3,031 4,423 5,372 8.35%
-
NP to SH 8,697 7,761 2,965 7,095 3,031 4,423 5,372 8.35%
-
Tax Rate 33.49% 22.65% 51.23% 17.69% 43.80% 33.38% 30.41% -
Total Cost 38,879 35,802 34,343 32,553 31,924 36,601 31,620 3.50%
-
Net Worth 256,829 207,751 190,814 177,374 165,294 157,973 139,500 10.70%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,356 2,639 2,635 - - - - -
Div Payout % 50.09% 34.01% 88.89% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 256,829 207,751 190,814 177,374 165,294 157,973 139,500 10.70%
NOSH 145,200 131,989 131,777 131,877 131,782 132,029 131,990 1.60%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 18.28% 17.82% 7.95% 17.89% 8.67% 10.78% 14.52% -
ROE 3.39% 3.74% 1.55% 4.00% 1.83% 2.80% 3.85% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 32.77 33.00 28.31 30.06 26.52 31.07 28.03 2.63%
EPS 5.99 5.88 2.25 5.38 2.30 3.35 4.07 6.64%
DPS 3.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.7688 1.574 1.448 1.345 1.2543 1.1965 1.0569 8.95%
Adjusted Per Share Value based on latest NOSH - 131,877
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.84 20.00 17.13 18.20 16.05 18.84 16.98 4.28%
EPS 3.99 3.56 1.36 3.26 1.39 2.03 2.47 8.31%
DPS 2.00 1.21 1.21 0.00 0.00 0.00 0.00 -
NAPS 1.1792 0.9539 0.8761 0.8144 0.7589 0.7253 0.6405 10.70%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.45 1.76 1.10 0.70 0.74 0.73 0.58 -
P/RPS 16.63 5.33 3.89 2.33 2.79 2.35 2.07 41.49%
P/EPS 90.99 29.93 48.89 13.01 32.17 21.79 14.25 36.18%
EY 1.10 3.34 2.05 7.69 3.11 4.59 7.02 -26.56%
DY 0.55 1.14 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 1.12 0.76 0.52 0.59 0.61 0.55 33.24%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 26/02/13 27/02/12 24/02/11 25/02/10 -
Price 5.32 2.20 1.02 0.705 0.74 0.735 0.62 -
P/RPS 16.24 6.67 3.60 2.34 2.79 2.37 2.21 39.41%
P/EPS 88.82 37.41 45.33 13.10 32.17 21.94 15.23 34.14%
EY 1.13 2.67 2.21 7.63 3.11 4.56 6.56 -25.39%
DY 0.56 0.91 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 1.40 0.70 0.52 0.59 0.61 0.59 31.18%

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