[ULICORP] YoY Annualized 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- 28.49%
YoY- 2.71%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 179,192 172,278 154,342 147,271 142,590 138,058 139,995 4.19%
PBT 35,732 30,741 24,533 22,471 23,094 24,837 29,961 2.97%
Tax -9,692 -7,530 -7,945 -5,426 -6,498 -6,665 -8,259 2.70%
NP 26,040 23,211 16,588 17,045 16,596 18,172 21,702 3.08%
-
NP to SH 26,040 23,211 16,588 17,045 16,596 18,172 21,702 3.08%
-
Tax Rate 27.12% 24.49% 32.38% 24.15% 28.14% 26.83% 27.57% -
Total Cost 153,152 149,067 137,754 130,226 125,994 119,886 118,293 4.39%
-
Net Worth 256,829 207,816 191,085 177,579 165,603 157,899 139,518 10.70%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 17,424 5,281 2,639 - 5,281 1,979 3,300 31.94%
Div Payout % 66.91% 22.75% 15.91% - 31.82% 10.89% 15.21% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 256,829 207,816 191,085 177,579 165,603 157,899 139,518 10.70%
NOSH 145,200 132,030 131,964 132,029 132,028 131,968 132,007 1.59%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.53% 13.47% 10.75% 11.57% 11.64% 13.16% 15.50% -
ROE 10.14% 11.17% 8.68% 9.60% 10.02% 11.51% 15.55% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 123.41 130.48 116.96 111.54 108.00 104.61 106.05 2.55%
EPS 17.93 17.58 12.57 12.91 12.57 13.77 16.44 1.45%
DPS 12.00 4.00 2.00 0.00 4.00 1.50 2.50 29.86%
NAPS 1.7688 1.574 1.448 1.345 1.2543 1.1965 1.0569 8.95%
Adjusted Per Share Value based on latest NOSH - 131,877
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 82.27 79.10 70.86 67.62 65.47 63.39 64.28 4.19%
EPS 11.96 10.66 7.62 7.83 7.62 8.34 9.96 3.09%
DPS 8.00 2.42 1.21 0.00 2.42 0.91 1.52 31.87%
NAPS 1.1792 0.9542 0.8773 0.8153 0.7603 0.725 0.6406 10.69%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.45 1.76 1.10 0.70 0.74 0.73 0.58 -
P/RPS 4.42 1.35 0.94 0.63 0.69 0.70 0.55 41.50%
P/EPS 30.39 10.01 8.75 5.42 5.89 5.30 3.53 43.13%
EY 3.29 9.99 11.43 18.44 16.99 18.86 28.34 -30.14%
DY 2.20 2.27 1.82 0.00 5.41 2.05 4.31 -10.59%
P/NAPS 3.08 1.12 0.76 0.52 0.59 0.61 0.55 33.24%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 26/02/13 27/02/12 24/02/11 25/02/10 -
Price 5.32 2.20 1.02 0.705 0.74 0.735 0.62 -
P/RPS 4.31 1.69 0.87 0.63 0.69 0.70 0.58 39.67%
P/EPS 29.66 12.51 8.11 5.46 5.89 5.34 3.77 41.00%
EY 3.37 7.99 12.32 18.31 16.99 18.73 26.52 -29.08%
DY 2.26 1.82 1.96 0.00 5.41 2.04 4.03 -9.18%
P/NAPS 3.01 1.40 0.70 0.52 0.59 0.61 0.59 31.18%

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