[ULICORP] YoY Annualized 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- 17.82%
YoY- 20.53%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 154,880 141,702 146,794 132,578 134,930 170,192 130,286 2.92%
PBT 24,202 14,826 30,236 26,858 22,730 34,350 12,172 12.12%
Tax -6,130 -4,298 -7,230 -6,400 -5,756 -7,730 -1,450 27.13%
NP 18,072 10,528 23,006 20,458 16,974 26,620 10,722 9.08%
-
NP to SH 18,072 10,528 23,006 20,458 16,974 26,620 10,722 9.08%
-
Tax Rate 25.33% 28.99% 23.91% 23.83% 25.32% 22.50% 11.91% -
Total Cost 136,808 131,174 123,788 112,120 117,956 143,572 119,564 2.26%
-
Net Worth 188,476 165,677 165,558 147,429 127,634 112,237 96,656 11.76%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 3,959 - 2,640 -
Div Payout % - - - - 23.33% - 24.63% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 188,476 165,677 165,558 147,429 127,634 112,237 96,656 11.76%
NOSH 131,912 131,929 132,066 131,987 131,990 132,043 132,044 -0.01%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.67% 7.43% 15.67% 15.43% 12.58% 15.64% 8.23% -
ROE 9.59% 6.35% 13.90% 13.88% 13.30% 23.72% 11.09% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 117.41 107.41 111.15 100.45 102.23 128.89 98.67 2.93%
EPS 13.70 7.98 17.42 15.50 12.86 20.16 8.12 9.10%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 2.00 -
NAPS 1.4288 1.2558 1.2536 1.117 0.967 0.85 0.732 11.78%
Adjusted Per Share Value based on latest NOSH - 132,017
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 71.11 65.06 67.40 60.87 61.95 78.14 59.82 2.92%
EPS 8.30 4.83 10.56 9.39 7.79 12.22 4.92 9.09%
DPS 0.00 0.00 0.00 0.00 1.82 0.00 1.21 -
NAPS 0.8654 0.7607 0.7601 0.6769 0.586 0.5153 0.4438 11.76%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.725 0.73 1.03 0.67 0.39 0.37 0.74 -
P/RPS 0.62 0.68 0.93 0.67 0.38 0.29 0.75 -3.11%
P/EPS 5.29 9.15 5.91 4.32 3.03 1.84 9.11 -8.65%
EY 18.90 10.93 16.91 23.13 32.97 54.49 10.97 9.48%
DY 0.00 0.00 0.00 0.00 7.69 0.00 2.70 -
P/NAPS 0.51 0.58 0.82 0.60 0.40 0.44 1.01 -10.75%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 23/08/12 25/08/11 26/08/10 17/08/09 26/08/08 27/08/07 -
Price 0.75 0.77 1.19 0.66 0.50 0.50 0.51 -
P/RPS 0.64 0.72 1.07 0.66 0.49 0.39 0.52 3.51%
P/EPS 5.47 9.65 6.83 4.26 3.89 2.48 6.28 -2.27%
EY 18.27 10.36 14.64 23.48 25.72 40.32 15.92 2.31%
DY 0.00 0.00 0.00 0.00 6.00 0.00 3.92 -
P/NAPS 0.52 0.61 0.95 0.59 0.52 0.59 0.70 -4.82%

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