[ULICORP] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -60.25%
YoY- -14.1%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 178,720 176,856 171,744 139,216 136,240 137,764 117,636 7.21%
PBT 33,840 24,484 22,800 10,348 10,924 16,860 22,980 6.65%
Tax -8,448 -5,552 -6,288 -3,572 -3,036 -3,728 -5,616 7.03%
NP 25,392 18,932 16,512 6,776 7,888 13,132 17,364 6.53%
-
NP to SH 25,392 18,932 16,512 6,776 7,888 13,132 17,364 6.53%
-
Tax Rate 24.96% 22.68% 27.58% 34.52% 27.79% 22.11% 24.44% -
Total Cost 153,328 157,924 155,232 132,440 128,352 124,632 100,272 7.32%
-
Net Worth 263,145 209,662 195,189 181,721 167,858 161,038 143,477 10.62%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 17,424 15,820 - - - - - -
Div Payout % 68.62% 83.57% - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 263,145 209,662 195,189 181,721 167,858 161,038 143,477 10.62%
NOSH 145,200 131,838 131,884 132,343 132,348 131,847 131,945 1.60%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 14.21% 10.70% 9.61% 4.87% 5.79% 9.53% 14.76% -
ROE 9.65% 9.03% 8.46% 3.73% 4.70% 8.15% 12.10% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 123.09 134.15 130.22 105.19 102.94 104.49 89.16 5.51%
EPS 17.48 14.36 12.52 5.12 5.96 9.96 13.16 4.84%
DPS 12.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8123 1.5903 1.48 1.3731 1.2683 1.2214 1.0874 8.87%
Adjusted Per Share Value based on latest NOSH - 132,343
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 82.06 81.20 78.85 63.92 62.55 63.25 54.01 7.21%
EPS 11.66 8.69 7.58 3.11 3.62 6.03 7.97 6.54%
DPS 8.00 7.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2082 0.9626 0.8962 0.8343 0.7707 0.7394 0.6588 10.62%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 5.50 2.58 1.01 0.73 0.71 0.81 0.73 -
P/RPS 4.47 1.92 0.78 0.69 0.69 0.78 0.82 32.62%
P/EPS 31.45 17.97 8.07 14.26 11.91 8.13 5.55 33.48%
EY 3.18 5.57 12.40 7.01 8.39 12.30 18.03 -25.09%
DY 2.18 4.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 1.62 0.68 0.53 0.56 0.66 0.67 28.56%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 28/05/15 27/05/14 27/05/13 28/05/12 26/05/11 26/05/10 -
Price 5.40 3.05 1.06 0.805 0.74 0.82 0.66 -
P/RPS 4.39 2.27 0.81 0.77 0.72 0.78 0.74 34.50%
P/EPS 30.88 21.24 8.47 15.72 12.42 8.23 5.02 35.32%
EY 3.24 4.71 11.81 6.36 8.05 12.15 19.94 -26.10%
DY 2.22 3.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 1.92 0.72 0.59 0.58 0.67 0.61 30.22%

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