[ULICORP] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 35.64%
YoY- 4.9%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 42,636 36,792 38,957 36,880 35,828 42,745 38,055 1.91%
PBT 9,515 4,682 10,903 7,684 7,436 11,412 3,412 18.62%
Tax -2,173 -1,390 -2,683 -1,796 -1,823 -2,605 -362 34.77%
NP 7,342 3,292 8,220 5,888 5,613 8,807 3,050 15.75%
-
NP to SH 7,342 3,292 8,220 5,888 5,613 8,807 3,050 15.75%
-
Tax Rate 22.84% 29.69% 24.61% 23.37% 24.52% 22.83% 10.61% -
Total Cost 35,294 33,500 30,737 30,992 30,215 33,938 35,005 0.13%
-
Net Worth 188,673 166,027 165,402 147,464 127,712 112,233 96,649 11.78%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 1,981 - 1,320 -
Div Payout % - - - - 35.29% - 43.29% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 188,673 166,027 165,402 147,464 127,712 112,233 96,649 11.78%
NOSH 132,050 132,208 131,942 132,017 132,070 132,038 132,034 0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 17.22% 8.95% 21.10% 15.97% 15.67% 20.60% 8.01% -
ROE 3.89% 1.98% 4.97% 3.99% 4.40% 7.85% 3.16% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 32.29 27.83 29.53 27.94 27.13 32.37 28.82 1.91%
EPS 5.56 2.49 6.23 4.46 4.25 6.67 2.31 15.74%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 1.00 -
NAPS 1.4288 1.2558 1.2536 1.117 0.967 0.85 0.732 11.78%
Adjusted Per Share Value based on latest NOSH - 132,017
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 19.58 16.89 17.89 16.93 16.45 19.63 17.47 1.91%
EPS 3.37 1.51 3.77 2.70 2.58 4.04 1.40 15.75%
DPS 0.00 0.00 0.00 0.00 0.91 0.00 0.61 -
NAPS 0.8663 0.7623 0.7594 0.6771 0.5864 0.5153 0.4438 11.78%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.725 0.73 1.03 0.67 0.39 0.37 0.74 -
P/RPS 2.25 2.62 3.49 2.40 1.44 1.14 2.57 -2.18%
P/EPS 13.04 29.32 16.53 15.02 9.18 5.55 32.03 -13.89%
EY 7.67 3.41 6.05 6.66 10.90 18.03 3.12 16.15%
DY 0.00 0.00 0.00 0.00 3.85 0.00 1.35 -
P/NAPS 0.51 0.58 0.82 0.60 0.40 0.44 1.01 -10.75%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 23/08/12 25/08/11 26/08/10 17/08/09 26/08/08 27/08/07 -
Price 0.75 0.77 1.19 0.66 0.50 0.50 0.51 -
P/RPS 2.32 2.77 4.03 2.36 1.84 1.54 1.77 4.60%
P/EPS 13.49 30.92 19.10 14.80 11.76 7.50 22.08 -7.87%
EY 7.41 3.23 5.24 6.76 8.50 13.34 4.53 8.53%
DY 0.00 0.00 0.00 0.00 3.00 0.00 1.96 -
P/NAPS 0.52 0.61 0.95 0.59 0.52 0.59 0.70 -4.82%

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