[ULICORP] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -19.92%
YoY- -2.56%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 201,072 179,191 172,278 154,341 147,272 142,590 138,057 6.46%
PBT 43,483 35,731 30,740 24,534 22,471 23,094 24,837 9.77%
Tax -12,364 -9,692 -7,529 -7,926 -5,427 -6,498 -6,666 10.83%
NP 31,119 26,039 23,211 16,608 17,044 16,596 18,171 9.37%
-
NP to SH 31,119 26,039 23,211 16,608 17,044 16,596 18,171 9.37%
-
Tax Rate 28.43% 27.12% 24.49% 32.31% 24.15% 28.14% 26.84% -
Total Cost 169,953 153,152 149,067 137,733 130,228 125,994 119,886 5.98%
-
Net Worth 274,849 256,829 207,751 190,814 177,374 165,294 157,973 9.66%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 17,424 16,622 5,280 2,635 - - - -
Div Payout % 55.99% 63.84% 22.75% 15.87% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 274,849 256,829 207,751 190,814 177,374 165,294 157,973 9.66%
NOSH 145,200 145,200 131,989 131,777 131,877 131,782 132,029 1.59%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.48% 14.53% 13.47% 10.76% 11.57% 11.64% 13.16% -
ROE 11.32% 10.14% 11.17% 8.70% 9.61% 10.04% 11.50% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 138.48 123.41 130.52 117.12 111.67 108.20 104.56 4.78%
EPS 21.43 17.93 17.59 12.60 12.92 12.59 13.76 7.65%
DPS 12.00 11.45 4.00 2.00 0.00 0.00 0.00 -
NAPS 1.8929 1.7688 1.574 1.448 1.345 1.2543 1.1965 7.93%
Adjusted Per Share Value based on latest NOSH - 131,777
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 92.32 82.27 79.10 70.86 67.62 65.47 63.39 6.46%
EPS 14.29 11.96 10.66 7.63 7.83 7.62 8.34 9.38%
DPS 8.00 7.63 2.42 1.21 0.00 0.00 0.00 -
NAPS 1.2619 1.1792 0.9539 0.8761 0.8144 0.7589 0.7253 9.65%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.43 5.45 1.76 1.10 0.70 0.74 0.73 -
P/RPS 2.48 4.42 1.35 0.94 0.63 0.68 0.70 23.44%
P/EPS 16.00 30.39 10.01 8.73 5.42 5.88 5.30 20.19%
EY 6.25 3.29 9.99 11.46 18.46 17.02 18.85 -16.79%
DY 3.50 2.10 2.27 1.82 0.00 0.00 0.00 -
P/NAPS 1.81 3.08 1.12 0.76 0.52 0.59 0.61 19.85%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 26/02/15 27/02/14 26/02/13 27/02/12 24/02/11 -
Price 4.48 5.32 2.20 1.02 0.705 0.74 0.735 -
P/RPS 3.24 4.31 1.69 0.87 0.63 0.68 0.70 29.06%
P/EPS 20.90 29.67 12.51 8.09 5.45 5.88 5.34 25.50%
EY 4.78 3.37 7.99 12.36 18.33 17.02 18.72 -20.33%
DY 2.68 2.15 1.82 1.96 0.00 0.00 0.00 -
P/NAPS 2.37 3.01 1.40 0.70 0.52 0.59 0.61 25.35%

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