[ULICORP] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 34.4%
YoY- -15.81%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 117,033 107,622 107,634 97,033 103,002 122,412 106,575 1.57%
PBT 18,454 13,850 17,701 18,198 22,240 26,655 9,506 11.67%
Tax -4,811 -3,901 -4,136 -4,450 -5,910 -6,404 -1,087 28.10%
NP 13,643 9,949 13,565 13,748 16,330 20,251 8,419 8.37%
-
NP to SH 13,643 9,949 13,565 13,748 16,330 20,251 8,419 8.37%
-
Tax Rate 26.07% 28.17% 23.37% 24.45% 26.57% 24.03% 11.43% -
Total Cost 103,390 97,673 94,069 83,285 86,672 102,161 98,156 0.86%
-
Net Worth 190,157 170,373 167,490 150,884 135,471 119,472 99,629 11.36%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 1,980 - - -
Div Payout % - - - - 12.13% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 190,157 170,373 167,490 150,884 135,471 119,472 99,629 11.36%
NOSH 131,943 131,949 131,955 131,938 132,012 132,014 131,959 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.66% 9.24% 12.60% 14.17% 15.85% 16.54% 7.90% -
ROE 7.17% 5.84% 8.10% 9.11% 12.05% 16.95% 8.45% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 88.70 81.56 81.57 73.54 78.02 92.73 80.76 1.57%
EPS 10.34 7.54 10.28 10.42 12.37 15.34 6.38 8.37%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.4412 1.2912 1.2693 1.1436 1.0262 0.905 0.755 11.36%
Adjusted Per Share Value based on latest NOSH - 131,797
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 53.73 49.41 49.42 44.55 47.29 56.20 48.93 1.57%
EPS 6.26 4.57 6.23 6.31 7.50 9.30 3.87 8.33%
DPS 0.00 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.8731 0.7822 0.769 0.6928 0.622 0.5485 0.4574 11.36%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.81 0.73 0.89 0.78 0.51 0.38 0.48 -
P/RPS 0.91 0.90 1.09 1.06 0.65 0.41 0.59 7.48%
P/EPS 7.83 9.68 8.66 7.49 4.12 2.48 7.52 0.67%
EY 12.77 10.33 11.55 13.36 24.25 40.37 13.29 -0.66%
DY 0.00 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.56 0.57 0.70 0.68 0.50 0.42 0.64 -2.19%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 22/11/12 24/11/11 25/11/10 20/11/09 26/11/08 26/11/07 -
Price 1.02 0.73 0.78 0.80 0.60 0.28 0.44 -
P/RPS 1.15 0.90 0.96 1.09 0.77 0.30 0.54 13.41%
P/EPS 9.86 9.68 7.59 7.68 4.85 1.83 6.90 6.12%
EY 10.14 10.33 13.18 13.03 20.62 54.79 14.50 -5.78%
DY 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.71 0.57 0.61 0.70 0.58 0.31 0.58 3.42%

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