[ULICORP] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 32.18%
YoY- -16.27%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 107,634 73,397 34,441 138,058 97,033 66,289 29,409 137.30%
PBT 17,701 15,118 4,215 24,837 18,198 13,429 5,745 111.59%
Tax -4,136 -3,615 -932 -6,665 -4,450 -3,200 -1,404 105.36%
NP 13,565 11,503 3,283 18,172 13,748 10,229 4,341 113.59%
-
NP to SH 13,565 11,503 3,283 18,172 13,748 10,229 4,341 113.59%
-
Tax Rate 23.37% 23.91% 22.11% 26.83% 24.45% 23.83% 24.44% -
Total Cost 94,069 61,894 31,158 119,886 83,285 56,060 25,068 141.28%
-
Net Worth 167,490 165,558 161,038 157,899 150,884 147,429 143,477 10.85%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 1,979 - - - -
Div Payout % - - - 10.89% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 167,490 165,558 161,038 157,899 150,884 147,429 143,477 10.85%
NOSH 131,955 132,066 131,847 131,968 131,938 131,987 131,945 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.60% 15.67% 9.53% 13.16% 14.17% 15.43% 14.76% -
ROE 8.10% 6.95% 2.04% 11.51% 9.11% 6.94% 3.03% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 81.57 55.58 26.12 104.61 73.54 50.22 22.29 137.28%
EPS 10.28 8.71 2.49 13.77 10.42 7.75 3.29 113.58%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.2693 1.2536 1.2214 1.1965 1.1436 1.117 1.0874 10.85%
Adjusted Per Share Value based on latest NOSH - 132,029
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.42 33.70 15.81 63.39 44.55 30.44 13.50 137.33%
EPS 6.23 5.28 1.51 8.34 6.31 4.70 1.99 113.85%
DPS 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
NAPS 0.769 0.7601 0.7394 0.725 0.6928 0.6769 0.6588 10.85%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.89 1.03 0.81 0.73 0.78 0.67 0.73 -
P/RPS 1.09 1.85 3.10 0.70 1.06 1.33 3.28 -51.99%
P/EPS 8.66 11.83 32.53 5.30 7.49 8.65 22.19 -46.56%
EY 11.55 8.46 3.07 18.86 13.36 11.57 4.51 87.07%
DY 0.00 0.00 0.00 2.05 0.00 0.00 0.00 -
P/NAPS 0.70 0.82 0.66 0.61 0.68 0.60 0.67 2.96%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 26/05/11 24/02/11 25/11/10 26/08/10 26/05/10 -
Price 0.78 1.19 0.82 0.735 0.80 0.66 0.66 -
P/RPS 0.96 2.14 3.14 0.70 1.09 1.31 2.96 -52.76%
P/EPS 7.59 13.66 32.93 5.34 7.68 8.52 20.06 -47.65%
EY 13.18 7.32 3.04 18.73 13.03 11.74 4.98 91.22%
DY 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 0.61 0.95 0.67 0.61 0.70 0.59 0.61 0.00%

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