[ULICORP] QoQ 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- 35.64%
YoY- 4.9%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
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 34,441 41,024 30,744 36,880 29,409 36,992 35,837 -2.61%
PBT 4,215 6,639 4,769 7,684 5,745 7,720 10,875 -46.87%
Tax -932 -2,216 -1,250 -1,796 -1,404 -2,348 -3,032 -54.48%
NP 3,283 4,423 3,519 5,888 4,341 5,372 7,843 -44.07%
-
NP to SH 3,283 4,423 3,519 5,888 4,341 5,372 7,843 -44.07%
-
Tax Rate 22.11% 33.38% 26.21% 23.37% 24.44% 30.41% 27.88% -
Total Cost 31,158 36,601 27,225 30,992 25,068 31,620 27,994 7.40%
-
Net Worth 161,038 157,973 150,723 147,464 143,477 139,500 135,496 12.21%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 161,038 157,973 150,723 147,464 143,477 139,500 135,496 12.21%
NOSH 131,847 132,029 131,797 132,017 131,945 131,990 132,037 -0.09%
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% 10.78% 11.45% 15.97% 14.76% 14.52% 21.89% -
ROE 2.04% 2.80% 2.33% 3.99% 3.03% 3.85% 5.79% -
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 26.12 31.07 23.33 27.94 22.29 28.03 27.14 -2.52%
EPS 2.49 3.35 2.67 4.46 3.29 4.07 5.94 -44.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 15.81 18.84 14.12 16.93 13.50 16.98 16.45 -2.61%
EPS 1.51 2.03 1.62 2.70 1.99 2.47 3.60 -43.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7394 0.7253 0.692 0.6771 0.6588 0.6405 0.6221 12.21%
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 3.10 2.35 3.34 2.40 3.28 2.07 1.88 39.61%
P/EPS 32.53 21.79 29.21 15.02 22.19 14.25 8.59 143.15%
EY 3.07 4.59 3.42 6.66 4.51 7.02 11.65 -58.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 3.14 2.37 3.43 2.36 2.96 2.21 2.21 26.41%
P/EPS 32.93 21.94 29.96 14.80 20.06 15.23 10.10 120.03%
EY 3.04 4.56 3.34 6.76 4.98 6.56 9.90 -54.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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