[ULICORP] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -19.99%
YoY- 51.04%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 139,216 136,240 137,764 117,636 126,548 169,408 108,348 4.26%
PBT 10,348 10,924 16,860 22,980 15,716 23,052 10,692 -0.54%
Tax -3,572 -3,036 -3,728 -5,616 -4,220 -5,040 -1,448 16.22%
NP 6,776 7,888 13,132 17,364 11,496 18,012 9,244 -5.04%
-
NP to SH 6,776 7,888 13,132 17,364 11,496 18,012 9,244 -5.04%
-
Tax Rate 34.52% 27.79% 22.11% 24.44% 26.85% 21.86% 13.54% -
Total Cost 132,440 128,352 124,632 100,272 115,052 151,396 99,104 4.94%
-
Net Worth 181,721 167,858 161,038 143,477 123,792 106,038 94,949 11.41%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - 10,564 - -
Div Payout % - - - - - 58.65% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 181,721 167,858 161,038 143,477 123,792 106,038 94,949 11.41%
NOSH 132,343 132,348 131,847 131,945 131,834 132,052 132,057 0.03%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.87% 5.79% 9.53% 14.76% 9.08% 10.63% 8.53% -
ROE 3.73% 4.70% 8.15% 12.10% 9.29% 16.99% 9.74% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 105.19 102.94 104.49 89.16 95.99 128.29 82.05 4.22%
EPS 5.12 5.96 9.96 13.16 8.72 13.64 7.00 -5.07%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.3731 1.2683 1.2214 1.0874 0.939 0.803 0.719 11.37%
Adjusted Per Share Value based on latest NOSH - 131,945
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 63.92 62.55 63.25 54.01 58.10 77.78 49.75 4.26%
EPS 3.11 3.62 6.03 7.97 5.28 8.27 4.24 -5.03%
DPS 0.00 0.00 0.00 0.00 0.00 4.85 0.00 -
NAPS 0.8343 0.7707 0.7394 0.6588 0.5684 0.4869 0.4359 11.41%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.73 0.71 0.81 0.73 0.31 0.38 0.60 -
P/RPS 0.69 0.69 0.78 0.82 0.32 0.30 0.73 -0.93%
P/EPS 14.26 11.91 8.13 5.55 3.56 2.79 8.57 8.84%
EY 7.01 8.39 12.30 18.03 28.13 35.89 11.67 -8.13%
DY 0.00 0.00 0.00 0.00 0.00 21.05 0.00 -
P/NAPS 0.53 0.56 0.66 0.67 0.33 0.47 0.83 -7.19%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 28/05/12 26/05/11 26/05/10 19/05/09 23/05/08 25/05/07 -
Price 0.805 0.74 0.82 0.66 0.39 0.41 0.77 -
P/RPS 0.77 0.72 0.78 0.74 0.41 0.32 0.94 -3.26%
P/EPS 15.72 12.42 8.23 5.02 4.47 3.01 11.00 6.12%
EY 6.36 8.05 12.15 19.94 22.36 33.27 9.09 -5.77%
DY 0.00 0.00 0.00 0.00 0.00 19.51 0.00 -
P/NAPS 0.59 0.58 0.67 0.61 0.42 0.51 1.07 -9.43%

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