[ULICORP] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 333.41%
YoY- 123.03%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 54,846 42,124 45,104 42,636 36,792 38,957 36,880 6.83%
PBT 10,815 6,103 8,285 9,515 4,682 10,903 7,684 5.85%
Tax -2,163 -1,502 -2,073 -2,173 -1,390 -2,683 -1,796 3.14%
NP 8,652 4,601 6,212 7,342 3,292 8,220 5,888 6.61%
-
NP to SH 8,652 4,601 6,212 7,342 3,292 8,220 5,888 6.61%
-
Tax Rate 20.00% 24.61% 25.02% 22.84% 29.69% 24.61% 23.37% -
Total Cost 46,194 37,523 38,892 35,294 33,500 30,737 30,992 6.87%
-
Net Worth 267,443 206,346 201,369 188,673 166,027 165,402 147,464 10.42%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,356 3,955 - - - - - -
Div Payout % 50.35% 85.96% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 267,443 206,346 201,369 188,673 166,027 165,402 147,464 10.42%
NOSH 145,200 131,833 131,889 132,050 132,208 131,942 132,017 1.59%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 15.78% 10.92% 13.77% 17.22% 8.95% 21.10% 15.97% -
ROE 3.24% 2.23% 3.08% 3.89% 1.98% 4.97% 3.99% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 37.77 31.95 34.20 32.29 27.83 29.53 27.94 5.14%
EPS 5.96 3.49 4.71 5.56 2.49 6.23 4.46 4.94%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8419 1.5652 1.5268 1.4288 1.2558 1.2536 1.117 8.68%
Adjusted Per Share Value based on latest NOSH - 132,050
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 25.18 19.34 20.71 19.58 16.89 17.89 16.93 6.83%
EPS 3.97 2.11 2.85 3.37 1.51 3.77 2.70 6.62%
DPS 2.00 1.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2279 0.9474 0.9246 0.8663 0.7623 0.7594 0.6771 10.41%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 6.60 4.27 1.36 0.725 0.73 1.03 0.67 -
P/RPS 17.47 13.36 3.98 2.25 2.62 3.49 2.40 39.17%
P/EPS 110.76 122.35 28.87 13.04 29.32 16.53 15.02 39.47%
EY 0.90 0.82 3.46 7.67 3.41 6.05 6.66 -28.34%
DY 0.45 0.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 2.73 0.89 0.51 0.58 0.82 0.60 34.63%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 27/08/14 26/08/13 23/08/12 25/08/11 26/08/10 -
Price 4.12 3.71 1.80 0.75 0.77 1.19 0.66 -
P/RPS 10.91 11.61 5.26 2.32 2.77 4.03 2.36 29.03%
P/EPS 69.14 106.30 38.22 13.49 30.92 19.10 14.80 29.26%
EY 1.45 0.94 2.62 7.41 3.23 5.24 6.76 -22.61%
DY 0.73 0.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.37 1.18 0.52 0.61 0.95 0.59 24.87%

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