[ULICORP] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -0.46%
YoY- 143.68%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 185,216 178,720 176,856 171,744 139,216 136,240 137,764 5.05%
PBT 13,784 33,840 24,484 22,800 10,348 10,924 16,860 -3.29%
Tax -1,172 -8,448 -5,552 -6,288 -3,572 -3,036 -3,728 -17.52%
NP 12,612 25,392 18,932 16,512 6,776 7,888 13,132 -0.67%
-
NP to SH 12,612 25,392 18,932 16,512 6,776 7,888 13,132 -0.67%
-
Tax Rate 8.50% 24.96% 22.68% 27.58% 34.52% 27.79% 22.11% -
Total Cost 172,604 153,328 157,924 155,232 132,440 128,352 124,632 5.57%
-
Net Worth 273,643 263,145 209,662 195,189 181,721 167,858 161,038 9.22%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - 17,424 15,820 - - - - -
Div Payout % - 68.62% 83.57% - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 273,643 263,145 209,662 195,189 181,721 167,858 161,038 9.22%
NOSH 145,200 145,200 131,838 131,884 132,343 132,348 131,847 1.61%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.81% 14.21% 10.70% 9.61% 4.87% 5.79% 9.53% -
ROE 4.61% 9.65% 9.03% 8.46% 3.73% 4.70% 8.15% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 127.56 123.09 134.15 130.22 105.19 102.94 104.49 3.37%
EPS 8.68 17.48 14.36 12.52 5.12 5.96 9.96 -2.26%
DPS 0.00 12.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 1.8846 1.8123 1.5903 1.48 1.3731 1.2683 1.2214 7.48%
Adjusted Per Share Value based on latest NOSH - 131,884
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 85.04 82.06 81.20 78.85 63.92 62.55 63.25 5.05%
EPS 5.79 11.66 8.69 7.58 3.11 3.62 6.03 -0.67%
DPS 0.00 8.00 7.26 0.00 0.00 0.00 0.00 -
NAPS 1.2564 1.2082 0.9626 0.8962 0.8343 0.7707 0.7394 9.22%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 4.76 5.50 2.58 1.01 0.73 0.71 0.81 -
P/RPS 3.73 4.47 1.92 0.78 0.69 0.69 0.78 29.76%
P/EPS 54.80 31.45 17.97 8.07 14.26 11.91 8.13 37.40%
EY 1.82 3.18 5.57 12.40 7.01 8.39 12.30 -27.25%
DY 0.00 2.18 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 3.03 1.62 0.68 0.53 0.56 0.66 25.07%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 25/05/16 28/05/15 27/05/14 27/05/13 28/05/12 26/05/11 -
Price 4.54 5.40 3.05 1.06 0.805 0.74 0.82 -
P/RPS 3.56 4.39 2.27 0.81 0.77 0.72 0.78 28.76%
P/EPS 52.27 30.88 21.24 8.47 15.72 12.42 8.23 36.04%
EY 1.91 3.24 4.71 11.81 6.36 8.05 12.15 -26.51%
DY 0.00 2.22 3.93 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.98 1.92 0.72 0.59 0.58 0.67 23.75%

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