[ULICORP] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -52.47%
YoY- -39.93%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 176,856 171,744 139,216 136,240 137,764 117,636 126,548 5.73%
PBT 24,484 22,800 10,348 10,924 16,860 22,980 15,716 7.66%
Tax -5,552 -6,288 -3,572 -3,036 -3,728 -5,616 -4,220 4.67%
NP 18,932 16,512 6,776 7,888 13,132 17,364 11,496 8.66%
-
NP to SH 18,932 16,512 6,776 7,888 13,132 17,364 11,496 8.66%
-
Tax Rate 22.68% 27.58% 34.52% 27.79% 22.11% 24.44% 26.85% -
Total Cost 157,924 155,232 132,440 128,352 124,632 100,272 115,052 5.41%
-
Net Worth 209,662 195,189 181,721 167,858 161,038 143,477 123,792 9.17%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 15,820 - - - - - - -
Div Payout % 83.57% - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 209,662 195,189 181,721 167,858 161,038 143,477 123,792 9.17%
NOSH 131,838 131,884 132,343 132,348 131,847 131,945 131,834 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.70% 9.61% 4.87% 5.79% 9.53% 14.76% 9.08% -
ROE 9.03% 8.46% 3.73% 4.70% 8.15% 12.10% 9.29% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 134.15 130.22 105.19 102.94 104.49 89.16 95.99 5.73%
EPS 14.36 12.52 5.12 5.96 9.96 13.16 8.72 8.66%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5903 1.48 1.3731 1.2683 1.2214 1.0874 0.939 9.17%
Adjusted Per Share Value based on latest NOSH - 132,348
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 81.20 78.85 63.92 62.55 63.25 54.01 58.10 5.73%
EPS 8.69 7.58 3.11 3.62 6.03 7.97 5.28 8.65%
DPS 7.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9626 0.8962 0.8343 0.7707 0.7394 0.6588 0.5684 9.17%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.58 1.01 0.73 0.71 0.81 0.73 0.31 -
P/RPS 1.92 0.78 0.69 0.69 0.78 0.82 0.32 34.78%
P/EPS 17.97 8.07 14.26 11.91 8.13 5.55 3.56 30.95%
EY 5.57 12.40 7.01 8.39 12.30 18.03 28.13 -23.64%
DY 4.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.68 0.53 0.56 0.66 0.67 0.33 30.35%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 27/05/14 27/05/13 28/05/12 26/05/11 26/05/10 19/05/09 -
Price 3.05 1.06 0.805 0.74 0.82 0.66 0.39 -
P/RPS 2.27 0.81 0.77 0.72 0.78 0.74 0.41 32.98%
P/EPS 21.24 8.47 15.72 12.42 8.23 5.02 4.47 29.64%
EY 4.71 11.81 6.36 8.05 12.15 19.94 22.36 -22.85%
DY 3.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 0.72 0.59 0.58 0.67 0.61 0.42 28.81%

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