[ULICORP] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -76.12%
YoY- -14.1%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 37,308 39,593 42,636 34,804 39,648 36,772 36,792 0.93%
PBT 6,079 6,353 9,515 2,587 8,620 6,438 4,682 18.95%
Tax -3,114 -1,746 -2,173 -893 -1,525 -1,753 -1,390 70.96%
NP 2,965 4,607 7,342 1,694 7,095 4,685 3,292 -6.71%
-
NP to SH 2,965 4,607 7,342 1,694 7,095 4,685 3,292 -6.71%
-
Tax Rate 51.23% 27.48% 22.84% 34.52% 17.69% 27.23% 29.69% -
Total Cost 34,343 34,986 35,294 33,110 32,553 32,087 33,500 1.66%
-
Net Worth 190,814 190,246 188,673 181,721 177,374 170,402 166,027 9.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,635 - - - - - - -
Div Payout % 88.89% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 190,814 190,246 188,673 181,721 177,374 170,402 166,027 9.69%
NOSH 131,777 132,005 132,050 132,343 131,877 131,971 132,208 -0.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.95% 11.64% 17.22% 4.87% 17.89% 12.74% 8.95% -
ROE 1.55% 2.42% 3.89% 0.93% 4.00% 2.75% 1.98% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.31 29.99 32.29 26.30 30.06 27.86 27.83 1.14%
EPS 2.25 3.49 5.56 1.28 5.38 3.55 2.49 -6.51%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.448 1.4412 1.4288 1.3731 1.345 1.2912 1.2558 9.93%
Adjusted Per Share Value based on latest NOSH - 132,343
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.13 18.18 19.58 15.98 18.20 16.88 16.89 0.94%
EPS 1.36 2.12 3.37 0.78 3.26 2.15 1.51 -6.71%
DPS 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8761 0.8735 0.8663 0.8343 0.8144 0.7824 0.7623 9.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.10 0.81 0.725 0.73 0.70 0.73 0.73 -
P/RPS 3.89 2.70 2.25 2.78 2.33 2.62 2.62 30.05%
P/EPS 48.89 23.21 13.04 57.03 13.01 20.56 29.32 40.48%
EY 2.05 4.31 7.67 1.75 7.69 4.86 3.41 -28.70%
DY 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.56 0.51 0.53 0.52 0.57 0.58 19.68%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 26/08/13 27/05/13 26/02/13 22/11/12 23/08/12 -
Price 1.02 1.02 0.75 0.805 0.705 0.73 0.77 -
P/RPS 3.60 3.40 2.32 3.06 2.34 2.62 2.77 19.03%
P/EPS 45.33 29.23 13.49 62.89 13.10 20.56 30.92 28.96%
EY 2.21 3.42 7.41 1.59 7.63 4.86 3.23 -22.29%
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.52 0.59 0.52 0.57 0.61 9.58%

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