[ULICORP] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 433.41%
YoY- 71.66%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 42,936 154,342 117,033 77,440 34,804 147,271 107,622 -45.83%
PBT 5,700 24,533 18,454 12,101 2,587 22,471 13,850 -44.70%
Tax -1,572 -7,945 -4,811 -3,065 -893 -5,426 -3,901 -45.47%
NP 4,128 16,588 13,643 9,036 1,694 17,045 9,949 -44.40%
-
NP to SH 4,128 16,588 13,643 9,036 1,694 17,045 9,949 -44.40%
-
Tax Rate 27.58% 32.38% 26.07% 25.33% 34.52% 24.15% 28.17% -
Total Cost 38,808 137,754 103,390 68,404 33,110 130,226 97,673 -45.98%
-
Net Worth 195,189 191,085 190,157 188,476 181,721 177,579 170,373 9.49%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 2,639 - - - - - -
Div Payout % - 15.91% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 195,189 191,085 190,157 188,476 181,721 177,579 170,373 9.49%
NOSH 131,884 131,964 131,943 131,912 132,343 132,029 131,949 -0.03%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.61% 10.75% 11.66% 11.67% 4.87% 11.57% 9.24% -
ROE 2.11% 8.68% 7.17% 4.79% 0.93% 9.60% 5.84% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.56 116.96 88.70 58.71 26.30 111.54 81.56 -45.81%
EPS 3.13 12.57 10.34 6.85 1.28 12.91 7.54 -44.38%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.448 1.4412 1.4288 1.3731 1.345 1.2912 9.53%
Adjusted Per Share Value based on latest NOSH - 132,050
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.71 70.86 53.73 35.56 15.98 67.62 49.41 -45.84%
EPS 1.90 7.62 6.26 4.15 0.78 7.83 4.57 -44.32%
DPS 0.00 1.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8962 0.8773 0.8731 0.8654 0.8343 0.8153 0.7822 9.50%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.01 1.10 0.81 0.725 0.73 0.70 0.73 -
P/RPS 3.10 0.94 0.91 1.23 2.78 0.63 0.90 128.24%
P/EPS 32.27 8.75 7.83 10.58 57.03 5.42 9.68 123.32%
EY 3.10 11.43 12.77 9.45 1.75 18.44 10.33 -55.20%
DY 0.00 1.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.76 0.56 0.51 0.53 0.52 0.57 12.49%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 27/11/13 26/08/13 27/05/13 26/02/13 22/11/12 -
Price 1.06 1.02 1.02 0.75 0.805 0.705 0.73 -
P/RPS 3.26 0.87 1.15 1.28 3.06 0.63 0.90 136.04%
P/EPS 33.87 8.11 9.86 10.95 62.89 5.46 9.68 130.65%
EY 2.95 12.32 10.14 9.13 1.59 18.31 10.33 -56.66%
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.71 0.52 0.59 0.52 0.57 16.86%

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