[ULICORP] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 17.82%
YoY- 20.53%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 137,764 138,058 129,377 132,578 117,636 139,995 137,336 0.20%
PBT 16,860 24,837 24,264 26,858 22,980 29,961 29,653 -31.39%
Tax -3,728 -6,665 -5,933 -6,400 -5,616 -8,259 -7,880 -39.31%
NP 13,132 18,172 18,330 20,458 17,364 21,702 21,773 -28.63%
-
NP to SH 13,132 18,172 18,330 20,458 17,364 21,702 21,773 -28.63%
-
Tax Rate 22.11% 26.83% 24.45% 23.83% 24.44% 27.57% 26.57% -
Total Cost 124,632 119,886 111,046 112,120 100,272 118,293 115,562 5.17%
-
Net Worth 161,038 157,899 150,884 147,429 143,477 139,518 135,471 12.22%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 1,979 - - - 3,300 2,640 -
Div Payout % - 10.89% - - - 15.21% 12.13% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 161,038 157,899 150,884 147,429 143,477 139,518 135,471 12.22%
NOSH 131,847 131,968 131,938 131,987 131,945 132,007 132,012 -0.08%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.53% 13.16% 14.17% 15.43% 14.76% 15.50% 15.85% -
ROE 8.15% 11.51% 12.15% 13.88% 12.10% 15.55% 16.07% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 104.49 104.61 98.06 100.45 89.16 106.05 104.03 0.29%
EPS 9.96 13.77 13.89 15.50 13.16 16.44 16.49 -28.56%
DPS 0.00 1.50 0.00 0.00 0.00 2.50 2.00 -
NAPS 1.2214 1.1965 1.1436 1.117 1.0874 1.0569 1.0262 12.32%
Adjusted Per Share Value based on latest NOSH - 132,017
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 63.25 63.39 59.40 60.87 54.01 64.28 63.06 0.20%
EPS 6.03 8.34 8.42 9.39 7.97 9.96 10.00 -28.64%
DPS 0.00 0.91 0.00 0.00 0.00 1.52 1.21 -
NAPS 0.7394 0.725 0.6928 0.6769 0.6588 0.6406 0.622 12.22%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.81 0.73 0.78 0.67 0.73 0.58 0.51 -
P/RPS 0.78 0.70 0.80 0.67 0.82 0.55 0.49 36.37%
P/EPS 8.13 5.30 5.61 4.32 5.55 3.53 3.09 90.69%
EY 12.30 18.86 17.81 23.13 18.03 28.34 32.34 -47.53%
DY 0.00 2.05 0.00 0.00 0.00 4.31 3.92 -
P/NAPS 0.66 0.61 0.68 0.60 0.67 0.55 0.50 20.35%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 25/11/10 26/08/10 26/05/10 25/02/10 20/11/09 -
Price 0.82 0.735 0.80 0.66 0.66 0.62 0.60 -
P/RPS 0.78 0.70 0.82 0.66 0.74 0.58 0.58 21.85%
P/EPS 8.23 5.34 5.76 4.26 5.02 3.77 3.64 72.35%
EY 12.15 18.73 17.37 23.48 19.94 26.52 27.49 -42.00%
DY 0.00 2.04 0.00 0.00 0.00 4.03 3.33 -
P/NAPS 0.67 0.61 0.70 0.59 0.61 0.59 0.58 10.10%

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