[ULICORP] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -40.23%
YoY- -55.13%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 39,593 36,772 34,237 30,744 35,837 37,315 41,433 -0.75%
PBT 6,353 6,438 2,583 4,769 10,875 9,480 3,420 10.86%
Tax -1,746 -1,753 -521 -1,250 -3,032 -2,539 -362 29.95%
NP 4,607 4,685 2,062 3,519 7,843 6,941 3,058 7.06%
-
NP to SH 4,607 4,685 2,062 3,519 7,843 6,941 3,058 7.06%
-
Tax Rate 27.48% 27.23% 20.17% 26.21% 27.88% 26.78% 10.58% -
Total Cost 34,986 32,087 32,175 27,225 27,994 30,374 38,375 -1.52%
-
Net Worth 190,246 170,402 167,775 150,723 135,496 119,422 99,516 11.39%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 190,246 170,402 167,775 150,723 135,496 119,422 99,516 11.39%
NOSH 132,005 131,971 132,179 131,797 132,037 131,958 131,810 0.02%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.64% 12.74% 6.02% 11.45% 21.89% 18.60% 7.38% -
ROE 2.42% 2.75% 1.23% 2.33% 5.79% 5.81% 3.07% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 29.99 27.86 25.90 23.33 27.14 28.28 31.43 -0.77%
EPS 3.49 3.55 1.56 2.67 5.94 5.26 2.32 7.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4412 1.2912 1.2693 1.1436 1.0262 0.905 0.755 11.36%
Adjusted Per Share Value based on latest NOSH - 131,797
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 18.18 16.88 15.72 14.12 16.45 17.13 19.02 -0.74%
EPS 2.12 2.15 0.95 1.62 3.60 3.19 1.40 7.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8735 0.7824 0.7703 0.692 0.6221 0.5483 0.4569 11.39%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.81 0.73 0.89 0.78 0.51 0.38 0.48 -
P/RPS 2.70 2.62 3.44 3.34 1.88 1.34 1.53 9.91%
P/EPS 23.21 20.56 57.05 29.21 8.59 7.22 20.69 1.93%
EY 4.31 4.86 1.75 3.42 11.65 13.84 4.83 -1.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.70 0.68 0.50 0.42 0.64 -2.19%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 22/11/12 24/11/11 25/11/10 20/11/09 26/11/08 26/11/07 -
Price 1.02 0.73 0.78 0.80 0.60 0.28 0.44 -
P/RPS 3.40 2.62 3.01 3.43 2.21 0.99 1.40 15.92%
P/EPS 29.23 20.56 50.00 29.96 10.10 5.32 18.97 7.46%
EY 3.42 4.86 2.00 3.34 9.90 18.79 5.27 -6.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.57 0.61 0.70 0.58 0.31 0.58 3.42%

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