[ULICORP] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 51.44%
YoY- 134.08%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 39,593 42,636 34,804 39,648 36,772 36,792 34,060 10.54%
PBT 6,353 9,515 2,587 8,620 6,438 4,682 2,731 75.47%
Tax -1,746 -2,173 -893 -1,525 -1,753 -1,390 -759 74.17%
NP 4,607 7,342 1,694 7,095 4,685 3,292 1,972 75.97%
-
NP to SH 4,607 7,342 1,694 7,095 4,685 3,292 1,972 75.97%
-
Tax Rate 27.48% 22.84% 34.52% 17.69% 27.23% 29.69% 27.79% -
Total Cost 34,986 35,294 33,110 32,553 32,087 33,500 32,088 5.92%
-
Net Worth 190,246 188,673 181,721 177,374 170,402 166,027 167,858 8.69%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 190,246 188,673 181,721 177,374 170,402 166,027 167,858 8.69%
NOSH 132,005 132,050 132,343 131,877 131,971 132,208 132,348 -0.17%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.64% 17.22% 4.87% 17.89% 12.74% 8.95% 5.79% -
ROE 2.42% 3.89% 0.93% 4.00% 2.75% 1.98% 1.17% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 29.99 32.29 26.30 30.06 27.86 27.83 25.73 10.74%
EPS 3.49 5.56 1.28 5.38 3.55 2.49 1.49 76.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4412 1.4288 1.3731 1.345 1.2912 1.2558 1.2683 8.88%
Adjusted Per Share Value based on latest NOSH - 131,877
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.18 19.58 15.98 18.20 16.88 16.89 15.64 10.54%
EPS 2.12 3.37 0.78 3.26 2.15 1.51 0.91 75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8735 0.8663 0.8343 0.8144 0.7824 0.7623 0.7707 8.69%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.81 0.725 0.73 0.70 0.73 0.73 0.71 -
P/RPS 2.70 2.25 2.78 2.33 2.62 2.62 2.76 -1.45%
P/EPS 23.21 13.04 57.03 13.01 20.56 29.32 47.65 -38.06%
EY 4.31 7.67 1.75 7.69 4.86 3.41 2.10 61.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.53 0.52 0.57 0.58 0.56 0.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 27/05/13 26/02/13 22/11/12 23/08/12 28/05/12 -
Price 1.02 0.75 0.805 0.705 0.73 0.77 0.74 -
P/RPS 3.40 2.32 3.06 2.34 2.62 2.77 2.88 11.68%
P/EPS 29.23 13.49 62.89 13.10 20.56 30.92 49.66 -29.74%
EY 3.42 7.41 1.59 7.63 4.86 3.23 2.01 42.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.52 0.59 0.52 0.57 0.61 0.58 14.41%

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