[ULICORP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -88.12%
YoY- -39.93%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 147,271 107,622 70,851 34,060 142,590 107,634 73,397 58.74%
PBT 22,471 13,850 7,413 2,731 23,094 17,701 15,118 30.08%
Tax -5,426 -3,901 -2,149 -759 -6,498 -4,136 -3,615 30.93%
NP 17,045 9,949 5,264 1,972 16,596 13,565 11,503 29.81%
-
NP to SH 17,045 9,949 5,264 1,972 16,596 13,565 11,503 29.81%
-
Tax Rate 24.15% 28.17% 28.99% 27.79% 28.14% 23.37% 23.91% -
Total Cost 130,226 97,673 65,587 32,088 125,994 94,069 61,894 63.82%
-
Net Worth 177,579 170,373 165,677 167,858 165,603 167,490 165,558 4.76%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 5,281 - - -
Div Payout % - - - - 31.82% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 177,579 170,373 165,677 167,858 165,603 167,490 165,558 4.76%
NOSH 132,029 131,949 131,929 132,348 132,028 131,955 132,066 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.57% 9.24% 7.43% 5.79% 11.64% 12.60% 15.67% -
ROE 9.60% 5.84% 3.18% 1.17% 10.02% 8.10% 6.95% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 111.54 81.56 53.70 25.73 108.00 81.57 55.58 58.76%
EPS 12.91 7.54 3.99 1.49 12.57 10.28 8.71 29.84%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.345 1.2912 1.2558 1.2683 1.2543 1.2693 1.2536 4.78%
Adjusted Per Share Value based on latest NOSH - 132,348
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 67.62 49.41 32.53 15.64 65.47 49.42 33.70 58.74%
EPS 7.83 4.57 2.42 0.91 7.62 6.23 5.28 29.88%
DPS 0.00 0.00 0.00 0.00 2.42 0.00 0.00 -
NAPS 0.8153 0.7822 0.7607 0.7707 0.7603 0.769 0.7601 4.76%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.70 0.73 0.73 0.71 0.74 0.89 1.03 -
P/RPS 0.63 0.90 1.36 2.76 0.69 1.09 1.85 -51.07%
P/EPS 5.42 9.68 18.30 47.65 5.89 8.66 11.83 -40.42%
EY 18.44 10.33 5.47 2.10 16.99 11.55 8.46 67.71%
DY 0.00 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 0.52 0.57 0.58 0.56 0.59 0.70 0.82 -26.08%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 23/08/12 28/05/12 27/02/12 24/11/11 25/08/11 -
Price 0.705 0.73 0.77 0.74 0.74 0.78 1.19 -
P/RPS 0.63 0.90 1.43 2.88 0.69 0.96 2.14 -55.58%
P/EPS 5.46 9.68 19.30 49.66 5.89 7.59 13.66 -45.58%
EY 18.31 10.33 5.18 2.01 16.99 13.18 7.32 83.75%
DY 0.00 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 0.52 0.57 0.61 0.58 0.59 0.61 0.95 -32.96%

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