[ULICORP] YoY TTM 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- 25.16%
YoY- 2.07%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 147,272 142,590 138,057 140,294 157,830 145,803 104,425 5.89%
PBT 22,471 23,094 24,837 29,960 27,420 12,228 13,235 9.21%
Tax -5,427 -6,498 -6,666 -8,258 -6,159 -2,146 -4,658 2.57%
NP 17,044 16,596 18,171 21,702 21,261 10,082 8,577 12.11%
-
NP to SH 17,044 16,596 18,171 21,702 21,261 10,082 8,577 12.11%
-
Tax Rate 24.15% 28.14% 26.84% 27.56% 22.46% 17.55% 35.19% -
Total Cost 130,228 125,994 119,886 118,592 136,569 135,721 95,848 5.23%
-
Net Worth 177,374 165,294 157,973 139,500 120,412 101,363 92,410 11.46%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 1,981 2,641 1,320 1,322 -
Div Payout % - - - 9.13% 12.42% 13.10% 15.41% -
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 177,374 165,294 157,973 139,500 120,412 101,363 92,410 11.46%
NOSH 131,877 131,782 132,029 131,990 131,168 131,984 132,203 -0.04%
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% 15.47% 13.47% 6.91% 8.21% -
ROE 9.61% 10.04% 11.50% 15.56% 17.66% 9.95% 9.28% -
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 111.67 108.20 104.56 106.29 120.33 110.47 78.99 5.93%
EPS 12.92 12.59 13.76 16.44 16.21 7.64 6.49 12.14%
DPS 0.00 0.00 0.00 1.50 2.00 1.00 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 64.41 72.47 66.94 47.95 5.89%
EPS 7.83 7.62 8.34 9.96 9.76 4.63 3.94 12.11%
DPS 0.00 0.00 0.00 0.91 1.21 0.61 0.61 -
NAPS 0.8144 0.7589 0.7253 0.6405 0.5529 0.4654 0.4243 11.46%
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 0.68 0.70 0.55 0.34 0.39 0.39 8.31%
P/EPS 5.42 5.88 5.30 3.53 2.53 5.63 4.78 2.11%
EY 18.46 17.02 18.85 28.35 39.53 17.76 20.93 -2.06%
DY 0.00 0.00 0.00 2.59 4.88 2.33 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 0.68 0.70 0.58 0.27 0.34 1.03 -7.85%
P/EPS 5.45 5.88 5.34 3.77 2.04 4.97 12.49 -12.89%
EY 18.33 17.02 18.72 26.52 49.12 20.10 8.01 14.78%
DY 0.00 0.00 0.00 2.42 6.06 2.63 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