[ULICORP] YoY TTM Result on 30-Sep-2014 [#3]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	197,679	198,845	175,178	166,023	156,681	142,579	148,659	4.85%
YoY %	-0.59%	13.51%	5.51%	5.96%	9.89%	-4.09%	-	-
Horiz. %	132.97%	133.76%	117.84%	111.68%	105.40%	95.91%	100.00%	-
PBT	34,476	47,035	32,688	26,786	27,075	19,244	24,340	5.96%
YoY %	-26.70%	43.89%	22.03%	-1.07%	40.69%	-20.94%	-	-
Horiz. %	141.64%	193.24%	134.30%	110.05%	111.24%	79.06%	100.00%	-
Tax	-10,330	-12,316	-7,585	-8,371	-6,337	-6,264	-6,352	8.43%
YoY %	16.13%	-62.37%	9.39%	-32.10%	-1.17%	1.39%	-	-
Horiz. %	162.63%	193.89%	119.41%	131.79%	99.76%	98.61%	100.00%	-
NP	24,146	34,719	25,103	18,415	20,738	12,980	17,988	5.02%
YoY %	-30.45%	38.31%	36.32%	-11.20%	59.77%	-27.84%	-	-
Horiz. %	134.23%	193.01%	139.55%	102.37%	115.29%	72.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,146	34,719	25,103	18,415	20,738	12,980	17,988	5.02%
YoY %	-30.45%	38.31%	36.32%	-11.20%	59.77%	-27.84%	-	-
Horiz. %	134.23%	193.01%	139.55%	102.37%	115.29%	72.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.96%	26.18%	23.20%	31.25%	23.41%	32.55%	26.10%	-
YoY %	14.44%	12.84%	-25.76%	33.49%	-28.08%	24.71%	-	-
Horiz. %	114.79%	100.31%	88.89%	119.73%	89.69%	124.71%	100.00%	-
Total Cost	173,533	164,126	150,075	147,608	135,943	129,599	130,671	4.83%
YoY %	5.73%	9.36%	1.67%	8.58%	4.90%	-0.82%	-	-
Horiz. %	132.80%	125.60%	114.85%	112.96%	104.03%	99.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	285,187	274,108	256,844	202,749	190,246	170,402	167,775	9.23%
YoY %	4.04%	6.72%	26.68%	6.57%	11.65%	1.57%	-	-
Horiz. %	169.98%	163.38%	153.09%	120.85%	113.39%	101.57%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	4,356	17,424	14,905	5,276	-	-	-	-
YoY %	-75.00%	16.90%	182.51%	0.00%	-	-	-	-
Horiz. %	82.56%	330.25%	282.51%	100.00%	-	-	-	-
Div Payout %	18.04%	50.19%	59.38%	28.65%	-	-	-	-
YoY %	-64.06%	-15.48%	107.26%	0.00%	-	-	-	-
Horiz. %	62.97%	175.18%	207.26%	100.00%	-	-	-	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	285,187	274,108	256,844	202,749	190,246	170,402	167,775	9.23%
YoY %	4.04%	6.72%	26.68%	6.57%	11.65%	1.57%	-	-
Horiz. %	169.98%	163.38%	153.09%	120.85%	113.39%	101.57%	100.00%	-
NOSH	145,200	145,200	145,200	132,041	132,005	131,971	132,179	1.57%
YoY %	0.00%	0.00%	9.97%	0.03%	0.03%	-0.16%	-	-
Horiz. %	109.85%	109.85%	109.85%	99.90%	99.87%	99.84%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	12.21%	17.46%	14.33%	11.09%	13.24%	9.10%	12.10%	-
YoY %	-30.07%	21.84%	29.22%	-16.24%	45.49%	-24.79%	-	-
Horiz. %	100.91%	144.30%	118.43%	91.65%	109.42%	75.21%	100.00%	-
ROE	8.47%	12.67%	9.77%	9.08%	10.90%	7.62%	10.72%	-
YoY %	-33.15%	29.68%	7.60%	-16.70%	43.04%	-28.92%	-	-
Horiz. %	79.01%	118.19%	91.14%	84.70%	101.68%	71.08%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	136.14	136.95	120.65	125.74	118.69	108.04	112.47	3.23%
YoY %	-0.59%	13.51%	-4.05%	5.94%	9.86%	-3.94%	-	-
Horiz. %	121.05%	121.77%	107.27%	111.80%	105.53%	96.06%	100.00%	-
EPS	16.63	23.91	17.29	13.95	15.71	9.84	13.61	3.39%
YoY %	-30.45%	38.29%	23.94%	-11.20%	59.65%	-27.70%	-	-
Horiz. %	122.19%	175.68%	127.04%	102.50%	115.43%	72.30%	100.00%	-
DPS	3.00	12.00	10.27	4.00	0.00	0.00	0.00	-
YoY %	-75.00%	16.85%	156.75%	0.00%	0.00%	0.00%	-	-
Horiz. %	75.00%	300.00%	256.75%	100.00%	-	-	-	-
NAPS	1.9641	1.8878	1.7689	1.5355	1.4412	1.2912	1.2693	7.54%
YoY %	4.04%	6.72%	15.20%	6.54%	11.62%	1.73%	-	-
Horiz. %	154.74%	148.73%	139.36%	120.97%	113.54%	101.73%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 132,041
RPS	90.76	91.30	80.43	76.23	71.94	65.46	68.25	4.86%
YoY %	-0.59%	13.51%	5.51%	5.96%	9.90%	-4.09%	-	-
Horiz. %	132.98%	133.77%	117.85%	111.69%	105.41%	95.91%	100.00%	-
EPS	11.09	15.94	11.53	8.46	9.52	5.96	8.26	5.02%
YoY %	-30.43%	38.25%	36.29%	-11.13%	59.73%	-27.85%	-	-
Horiz. %	134.26%	192.98%	139.59%	102.42%	115.25%	72.15%	100.00%	-
DPS	2.00	8.00	6.84	2.42	0.00	0.00	0.00	-
YoY %	-75.00%	16.96%	182.64%	0.00%	0.00%	0.00%	-	-
Horiz. %	82.64%	330.58%	282.64%	100.00%	-	-	-	-
NAPS	1.3094	1.2585	1.1793	0.9309	0.8735	0.7824	0.7703	9.23%
YoY %	4.04%	6.72%	26.68%	6.57%	11.64%	1.57%	-	-
Horiz. %	169.99%	163.38%	153.10%	120.85%	113.40%	101.57%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	4.33	4.30	4.10	1.80	0.81	0.73	0.89	-
P/RPS	3.18	3.14	3.40	1.43	0.68	0.68	0.79	26.09%
YoY %	1.27%	-7.65%	137.76%	110.29%	0.00%	-13.92%	-	-
Horiz. %	402.53%	397.47%	430.38%	181.01%	86.08%	86.08%	100.00%	-
P/EPS	26.04	17.98	23.72	12.91	5.16	7.42	6.54	25.86%
YoY %	44.83%	-24.20%	83.73%	150.19%	-30.46%	13.46%	-	-
Horiz. %	398.17%	274.92%	362.69%	197.40%	78.90%	113.46%	100.00%	-
EY	3.84	5.56	4.22	7.75	19.39	13.47	15.29	-20.55%
YoY %	-30.94%	31.75%	-45.55%	-60.03%	43.95%	-11.90%	-	-
Horiz. %	25.11%	36.36%	27.60%	50.69%	126.81%	88.10%	100.00%	-
DY	0.69	2.79	2.50	2.22	0.00	0.00	0.00	-
YoY %	-75.27%	11.60%	12.61%	0.00%	0.00%	0.00%	-	-
Horiz. %	31.08%	125.68%	112.61%	100.00%	-	-	-	-
P/NAPS	2.20	2.28	2.32	1.17	0.56	0.57	0.70	21.00%
YoY %	-3.51%	-1.72%	98.29%	108.93%	-1.75%	-18.57%	-	-
Horiz. %	314.29%	325.71%	331.43%	167.14%	80.00%	81.43%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	28/11/17	24/11/16	26/11/15	25/11/14	27/11/13	22/11/12	24/11/11	-
Price	4.21	3.59	4.68	1.72	1.02	0.73	0.78	-
P/RPS	3.09	2.62	3.88	1.37	0.86	0.68	0.69	28.35%
YoY %	17.94%	-32.47%	183.21%	59.30%	26.47%	-1.45%	-	-
Horiz. %	447.83%	379.71%	562.32%	198.55%	124.64%	98.55%	100.00%	-
P/EPS	25.32	15.01	27.07	12.33	6.49	7.42	5.73	28.07%
YoY %	68.69%	-44.55%	119.55%	89.98%	-12.53%	29.49%	-	-
Horiz. %	441.88%	261.95%	472.43%	215.18%	113.26%	129.49%	100.00%	-
EY	3.95	6.66	3.69	8.11	15.40	13.47	17.45	-21.91%
YoY %	-40.69%	80.49%	-54.50%	-47.34%	14.33%	-22.81%	-	-
Horiz. %	22.64%	38.17%	21.15%	46.48%	88.25%	77.19%	100.00%	-
DY	0.71	3.34	2.19	2.33	0.00	0.00	0.00	-
YoY %	-78.74%	52.51%	-6.01%	0.00%	0.00%	0.00%	-	-
Horiz. %	30.47%	143.35%	93.99%	100.00%	-	-	-	-
P/NAPS	2.14	1.90	2.65	1.12	0.71	0.57	0.61	23.24%
YoY %	12.63%	-28.30%	136.61%	57.75%	24.56%	-6.56%	-	-
Horiz. %	350.82%	311.48%	434.43%	183.61%	116.39%	93.44%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:30:00

EMA 5

10 Mins

SELL

2024-06-26 16:30:00

EMA 5

5 Mins

SELL

2024-06-26 16:05:00

EMA 5

5 Mins

BUY

2024-06-26 16:00:00

ADX

10 Mins

BUY

2024-06-26 16:00:00

VOLUME BREAKOUT

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

640

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

NOTION

NOTION VTEC BHD

628

PTRANS

PERAK TRANSIT BERHAD

628

HLIND

HONG LEONG INDUSTRIES BHD

592

MPI

MALAYSIAN PACIFIC INDUSTRIES

571

SNS

SNS NETWORK TECHNOLOGY BERHAD

438

PBBANK

PUBLIC BANK BHD

409

GENTING

GENTING BHD

401

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More