[ULICORP] YoY Cumulative 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- -90.06%
YoY- -14.1%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 44,680 44,214 42,936 34,804 34,060 34,441 29,409 7.21%
PBT 8,460 6,121 5,700 2,587 2,731 4,215 5,745 6.65%
Tax -2,112 -1,388 -1,572 -893 -759 -932 -1,404 7.03%
NP 6,348 4,733 4,128 1,694 1,972 3,283 4,341 6.53%
-
NP to SH 6,348 4,733 4,128 1,694 1,972 3,283 4,341 6.53%
-
Tax Rate 24.96% 22.68% 27.58% 34.52% 27.79% 22.11% 24.44% -
Total Cost 38,332 39,481 38,808 33,110 32,088 31,158 25,068 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 4,356 3,955 - - - - - -
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 2.41% 2.26% 2.11% 0.93% 1.17% 2.04% 3.03% -
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 30.77 33.54 32.56 26.30 25.73 26.12 22.29 5.51%
EPS 4.37 3.59 3.13 1.28 1.49 2.49 3.29 4.84%
DPS 3.00 3.00 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 20.51 20.30 19.71 15.98 15.64 15.81 13.50 7.21%
EPS 2.91 2.17 1.90 0.78 0.91 1.51 1.99 6.53%
DPS 2.00 1.82 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 17.87 7.69 3.10 2.78 2.76 3.10 3.28 32.61%
P/EPS 125.80 71.87 32.27 57.03 47.65 32.53 22.19 33.49%
EY 0.79 1.39 3.10 1.75 2.10 3.07 4.51 -25.17%
DY 0.55 1.16 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 17.55 9.09 3.26 3.06 2.88 3.14 2.96 34.49%
P/EPS 123.52 84.96 33.87 62.89 49.66 32.93 20.06 35.34%
EY 0.81 1.18 2.95 1.59 2.01 3.04 4.98 -26.09%
DY 0.56 0.98 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