[ULICORP] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 33.47%
YoY- -54.24%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 172,676 176,082 154,880 141,702 146,794 132,578 134,930 4.19%
PBT 24,450 27,970 24,202 14,826 30,236 26,858 22,730 1.22%
Tax -5,780 -7,290 -6,130 -4,298 -7,230 -6,400 -5,756 0.06%
NP 18,670 20,680 18,072 10,528 23,006 20,458 16,974 1.59%
-
NP to SH 18,670 20,680 18,072 10,528 23,006 20,458 16,974 1.59%
-
Tax Rate 23.64% 26.06% 25.33% 28.99% 23.91% 23.83% 25.32% -
Total Cost 154,006 155,402 136,808 131,174 123,788 112,120 117,956 4.54%
-
Net Worth 206,663 201,623 188,476 165,677 165,558 147,429 127,634 8.35%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 15,844 - - - - - 3,959 25.98%
Div Payout % 84.87% - - - - - 23.33% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 206,663 201,623 188,476 165,677 165,558 147,429 127,634 8.35%
NOSH 132,036 132,056 131,912 131,929 132,066 131,987 131,990 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.81% 11.74% 11.67% 7.43% 15.67% 15.43% 12.58% -
ROE 9.03% 10.26% 9.59% 6.35% 13.90% 13.88% 13.30% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 130.78 133.34 117.41 107.41 111.15 100.45 102.23 4.18%
EPS 14.14 15.66 13.70 7.98 17.42 15.50 12.86 1.59%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 3.00 25.97%
NAPS 1.5652 1.5268 1.4288 1.2558 1.2536 1.117 0.967 8.35%
Adjusted Per Share Value based on latest NOSH - 132,208
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 79.28 80.85 71.11 65.06 67.40 60.87 61.95 4.19%
EPS 8.57 9.49 8.30 4.83 10.56 9.39 7.79 1.60%
DPS 7.27 0.00 0.00 0.00 0.00 0.00 1.82 25.94%
NAPS 0.9489 0.9257 0.8654 0.7607 0.7601 0.6769 0.586 8.36%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.27 1.36 0.725 0.73 1.03 0.67 0.39 -
P/RPS 3.27 1.02 0.62 0.68 0.93 0.67 0.38 43.12%
P/EPS 30.20 8.68 5.29 9.15 5.91 4.32 3.03 46.67%
EY 3.31 11.51 18.90 10.93 16.91 23.13 32.97 -31.81%
DY 2.81 0.00 0.00 0.00 0.00 0.00 7.69 -15.44%
P/NAPS 2.73 0.89 0.51 0.58 0.82 0.60 0.40 37.70%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 26/08/13 23/08/12 25/08/11 26/08/10 17/08/09 -
Price 3.71 1.80 0.75 0.77 1.19 0.66 0.50 -
P/RPS 2.84 1.35 0.64 0.72 1.07 0.66 0.49 34.00%
P/EPS 26.24 11.49 5.47 9.65 6.83 4.26 3.89 37.43%
EY 3.81 8.70 18.27 10.36 14.64 23.48 25.72 -27.24%
DY 3.23 0.00 0.00 0.00 0.00 0.00 6.00 -9.80%
P/NAPS 2.37 1.18 0.52 0.61 0.95 0.59 0.52 28.74%

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