[ULICORP] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -80.0%
YoY- 51.04%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 34,804 34,060 34,441 29,409 31,637 42,352 27,087 4.26%
PBT 2,587 2,731 4,215 5,745 3,929 5,763 2,673 -0.54%
Tax -893 -759 -932 -1,404 -1,055 -1,260 -362 16.22%
NP 1,694 1,972 3,283 4,341 2,874 4,503 2,311 -5.04%
-
NP to SH 1,694 1,972 3,283 4,341 2,874 4,503 2,311 -5.04%
-
Tax Rate 34.52% 27.79% 22.11% 24.44% 26.85% 21.86% 13.54% -
Total Cost 33,110 32,088 31,158 25,068 28,763 37,849 24,776 4.94%
-
Net Worth 181,721 167,858 161,038 143,477 123,792 106,038 94,949 11.41%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - 2,641 - -
Div Payout % - - - - - 58.65% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 181,721 167,858 161,038 143,477 123,792 106,038 94,949 11.41%
NOSH 132,343 132,348 131,847 131,945 131,834 132,052 132,057 0.03%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.87% 5.79% 9.53% 14.76% 9.08% 10.63% 8.53% -
ROE 0.93% 1.17% 2.04% 3.03% 2.32% 4.25% 2.43% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 26.30 25.73 26.12 22.29 24.00 32.07 20.51 4.22%
EPS 1.28 1.49 2.49 3.29 2.18 3.41 1.75 -5.07%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.3731 1.2683 1.2214 1.0874 0.939 0.803 0.719 11.37%
Adjusted Per Share Value based on latest NOSH - 131,945
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 15.98 15.64 15.81 13.50 14.53 19.45 12.44 4.25%
EPS 0.78 0.91 1.51 1.99 1.32 2.07 1.06 -4.97%
DPS 0.00 0.00 0.00 0.00 0.00 1.21 0.00 -
NAPS 0.8343 0.7707 0.7394 0.6588 0.5684 0.4869 0.4359 11.41%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.73 0.71 0.81 0.73 0.31 0.38 0.60 -
P/RPS 2.78 2.76 3.10 3.28 1.29 1.18 2.93 -0.87%
P/EPS 57.03 47.65 32.53 22.19 14.22 11.14 34.29 8.84%
EY 1.75 2.10 3.07 4.51 7.03 8.97 2.92 -8.17%
DY 0.00 0.00 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.53 0.56 0.66 0.67 0.33 0.47 0.83 -7.19%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 28/05/12 26/05/11 26/05/10 19/05/09 23/05/08 25/05/07 -
Price 0.805 0.74 0.82 0.66 0.39 0.41 0.77 -
P/RPS 3.06 2.88 3.14 2.96 1.63 1.28 3.75 -3.32%
P/EPS 62.89 49.66 32.93 20.06 17.89 12.02 44.00 6.12%
EY 1.59 2.01 3.04 4.98 5.59 8.32 2.27 -5.75%
DY 0.00 0.00 0.00 0.00 0.00 4.88 0.00 -
P/NAPS 0.59 0.58 0.67 0.61 0.42 0.51 1.07 -9.43%

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