[ULICORP] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 89.0%
YoY- -26.66%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 131,616 128,716 117,033 107,622 107,634 97,033 103,002 4.16%
PBT 22,656 20,707 18,454 13,850 17,701 18,198 22,240 0.30%
Tax -5,313 -5,257 -4,811 -3,901 -4,136 -4,450 -5,910 -1.75%
NP 17,343 15,450 13,643 9,949 13,565 13,748 16,330 1.00%
-
NP to SH 17,343 15,450 13,643 9,949 13,565 13,748 16,330 1.00%
-
Tax Rate 23.45% 25.39% 26.07% 28.17% 23.37% 24.45% 26.57% -
Total Cost 114,273 113,266 103,390 97,673 94,069 83,285 86,672 4.71%
-
Net Worth 256,844 202,764 190,157 170,373 167,490 150,884 135,471 11.24%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 13,068 2,641 - - - - 1,980 36.93%
Div Payout % 75.35% 17.09% - - - - 12.13% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 256,844 202,764 190,157 170,373 167,490 150,884 135,471 11.24%
NOSH 145,200 132,051 131,943 131,949 131,955 131,938 132,012 1.59%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.18% 12.00% 11.66% 9.24% 12.60% 14.17% 15.85% -
ROE 6.75% 7.62% 7.17% 5.84% 8.10% 9.11% 12.05% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 90.64 97.47 88.70 81.56 81.57 73.54 78.02 2.52%
EPS 11.94 11.70 10.34 7.54 10.28 10.42 12.37 -0.58%
DPS 9.00 2.00 0.00 0.00 0.00 0.00 1.50 34.78%
NAPS 1.7689 1.5355 1.4412 1.2912 1.2693 1.1436 1.0262 9.49%
Adjusted Per Share Value based on latest NOSH - 131,971
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 60.43 59.10 53.73 49.41 49.42 44.55 47.29 4.16%
EPS 7.96 7.09 6.26 4.57 6.23 6.31 7.50 0.99%
DPS 6.00 1.21 0.00 0.00 0.00 0.00 0.91 36.91%
NAPS 1.1793 0.931 0.8731 0.7822 0.769 0.6928 0.622 11.24%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 4.10 1.80 0.81 0.73 0.89 0.78 0.51 -
P/RPS 4.52 1.85 0.91 0.90 1.09 1.06 0.65 38.13%
P/EPS 34.33 15.38 7.83 9.68 8.66 7.49 4.12 42.36%
EY 2.91 6.50 12.77 10.33 11.55 13.36 24.25 -29.75%
DY 2.20 1.11 0.00 0.00 0.00 0.00 2.94 -4.71%
P/NAPS 2.32 1.17 0.56 0.57 0.70 0.68 0.50 29.13%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 27/11/13 22/11/12 24/11/11 25/11/10 20/11/09 -
Price 4.68 1.72 1.02 0.73 0.78 0.80 0.60 -
P/RPS 5.16 1.76 1.15 0.90 0.96 1.09 0.77 37.28%
P/EPS 39.18 14.70 9.86 9.68 7.59 7.68 4.85 41.62%
EY 2.55 6.80 10.14 10.33 13.18 13.03 20.62 -29.40%
DY 1.92 1.16 0.00 0.00 0.00 0.00 2.50 -4.30%
P/NAPS 2.65 1.12 0.71 0.57 0.61 0.70 0.58 28.80%

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