[ULICORP] QoQ 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- -34.94%
YoY- -39.93%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 39,648 36,772 36,792 34,060 34,955 34,237 38,957 1.17%
PBT 8,620 6,438 4,682 2,731 5,393 2,583 10,903 -14.43%
Tax -1,525 -1,753 -1,390 -759 -2,362 -521 -2,683 -31.26%
NP 7,095 4,685 3,292 1,972 3,031 2,062 8,220 -9.30%
-
NP to SH 7,095 4,685 3,292 1,972 3,031 2,062 8,220 -9.30%
-
Tax Rate 17.69% 27.23% 29.69% 27.79% 43.80% 20.17% 24.61% -
Total Cost 32,553 32,087 33,500 32,088 31,924 32,175 30,737 3.88%
-
Net Worth 177,374 170,402 166,027 167,858 165,294 167,775 165,402 4.74%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 177,374 170,402 166,027 167,858 165,294 167,775 165,402 4.74%
NOSH 131,877 131,971 132,208 132,348 131,782 132,179 131,942 -0.03%
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 17.89% 12.74% 8.95% 5.79% 8.67% 6.02% 21.10% -
ROE 4.00% 2.75% 1.98% 1.17% 1.83% 1.23% 4.97% -
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 30.06 27.86 27.83 25.73 26.52 25.90 29.53 1.18%
EPS 5.38 3.55 2.49 1.49 2.30 1.56 6.23 -9.27%
DPS 0.00 0.00 0.00 0.00 0.00 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 18.20 16.88 16.89 15.64 16.05 15.72 17.89 1.14%
EPS 3.26 2.15 1.51 0.91 1.39 0.95 3.77 -9.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8144 0.7824 0.7623 0.7707 0.7589 0.7703 0.7594 4.74%
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 2.33 2.62 2.62 2.76 2.79 3.44 3.49 -23.51%
P/EPS 13.01 20.56 29.32 47.65 32.17 57.05 16.53 -14.69%
EY 7.69 4.86 3.41 2.10 3.11 1.75 6.05 17.25%
DY 0.00 0.00 0.00 0.00 0.00 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 2.34 2.62 2.77 2.88 2.79 3.01 4.03 -30.28%
P/EPS 13.10 20.56 30.92 49.66 32.17 50.00 19.10 -22.13%
EY 7.63 4.86 3.23 2.01 3.11 2.00 5.24 28.32%
DY 0.00 0.00 0.00 0.00 0.00 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