[ULICORP] QoQ Annualized Quarter 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- -0.33%
YoY- 2.09%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 129,377 132,578 117,636 139,995 137,336 134,930 126,548 1.48%
PBT 24,264 26,858 22,980 29,961 29,653 22,730 15,716 33.54%
Tax -5,933 -6,400 -5,616 -8,259 -7,880 -5,756 -4,220 25.47%
NP 18,330 20,458 17,364 21,702 21,773 16,974 11,496 36.44%
-
NP to SH 18,330 20,458 17,364 21,702 21,773 16,974 11,496 36.44%
-
Tax Rate 24.45% 23.83% 24.44% 27.57% 26.57% 25.32% 26.85% -
Total Cost 111,046 112,120 100,272 118,293 115,562 117,956 115,052 -2.33%
-
Net Worth 150,884 147,429 143,477 139,518 135,471 127,634 123,792 14.09%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 3,300 2,640 3,959 - -
Div Payout % - - - 15.21% 12.13% 23.33% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 150,884 147,429 143,477 139,518 135,471 127,634 123,792 14.09%
NOSH 131,938 131,987 131,945 132,007 132,012 131,990 131,834 0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.17% 15.43% 14.76% 15.50% 15.85% 12.58% 9.08% -
ROE 12.15% 13.88% 12.10% 15.55% 16.07% 13.30% 9.29% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 98.06 100.45 89.16 106.05 104.03 102.23 95.99 1.43%
EPS 13.89 15.50 13.16 16.44 16.49 12.86 8.72 36.35%
DPS 0.00 0.00 0.00 2.50 2.00 3.00 0.00 -
NAPS 1.1436 1.117 1.0874 1.0569 1.0262 0.967 0.939 14.03%
Adjusted Per Share Value based on latest NOSH - 131,990
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 59.40 60.87 54.01 64.28 63.06 61.95 58.10 1.48%
EPS 8.42 9.39 7.97 9.96 10.00 7.79 5.28 36.45%
DPS 0.00 0.00 0.00 1.52 1.21 1.82 0.00 -
NAPS 0.6928 0.6769 0.6588 0.6406 0.622 0.586 0.5684 14.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.78 0.67 0.73 0.58 0.51 0.39 0.31 -
P/RPS 0.80 0.67 0.82 0.55 0.49 0.38 0.32 84.09%
P/EPS 5.61 4.32 5.55 3.53 3.09 3.03 3.56 35.38%
EY 17.81 23.13 18.03 28.34 32.34 32.97 28.13 -26.24%
DY 0.00 0.00 0.00 4.31 3.92 7.69 0.00 -
P/NAPS 0.68 0.60 0.67 0.55 0.50 0.40 0.33 61.85%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 26/05/10 25/02/10 20/11/09 17/08/09 19/05/09 -
Price 0.80 0.66 0.66 0.62 0.60 0.50 0.39 -
P/RPS 0.82 0.66 0.74 0.58 0.58 0.49 0.41 58.67%
P/EPS 5.76 4.26 5.02 3.77 3.64 3.89 4.47 18.39%
EY 17.37 23.48 19.94 26.52 27.49 25.72 22.36 -15.48%
DY 0.00 0.00 0.00 4.03 3.33 6.00 0.00 -
P/NAPS 0.70 0.59 0.61 0.59 0.58 0.52 0.42 40.52%

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