[ULICORP] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -31.51%
YoY- 431.88%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 39,648 34,955 41,024 36,992 35,418 39,228 28,866 5.42%
PBT 8,620 5,393 6,639 7,720 765 2,723 5,606 7.42%
Tax -1,525 -2,362 -2,216 -2,348 245 -1,060 -3,266 -11.91%
NP 7,095 3,031 4,423 5,372 1,010 1,663 2,340 20.28%
-
NP to SH 7,095 3,031 4,423 5,372 1,010 1,663 2,340 20.28%
-
Tax Rate 17.69% 43.80% 33.38% 30.41% -32.03% 38.93% 58.26% -
Total Cost 32,553 31,924 36,601 31,620 34,408 37,565 26,526 3.46%
-
Net Worth 177,374 165,294 157,973 139,500 120,412 101,363 92,410 11.46%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 1,322 -
Div Payout % - - - - - - 56.50% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 177,374 165,294 157,973 139,500 120,412 101,363 92,410 11.46%
NOSH 131,877 131,782 132,029 131,990 131,168 131,984 132,203 -0.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.89% 8.67% 10.78% 14.52% 2.85% 4.24% 8.11% -
ROE 4.00% 1.83% 2.80% 3.85% 0.84% 1.64% 2.53% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 30.06 26.52 31.07 28.03 27.00 29.72 21.83 5.47%
EPS 5.38 2.30 3.35 4.07 0.77 1.26 1.77 20.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.345 1.2543 1.1965 1.0569 0.918 0.768 0.699 11.51%
Adjusted Per Share Value based on latest NOSH - 131,990
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.20 16.05 18.84 16.98 16.26 18.01 13.25 5.42%
EPS 3.26 1.39 2.03 2.47 0.46 0.76 1.07 20.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.61 -
NAPS 0.8144 0.7589 0.7253 0.6405 0.5529 0.4654 0.4243 11.46%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.74 0.73 0.58 0.41 0.43 0.31 -
P/RPS 2.33 2.79 2.35 2.07 1.52 1.45 1.42 8.59%
P/EPS 13.01 32.17 21.79 14.25 53.25 34.13 17.51 -4.82%
EY 7.69 3.11 4.59 7.02 1.88 2.93 5.71 5.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.23 -
P/NAPS 0.52 0.59 0.61 0.55 0.45 0.56 0.44 2.82%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 24/02/11 25/02/10 27/02/09 27/02/08 26/02/07 -
Price 0.705 0.74 0.735 0.62 0.33 0.38 0.81 -
P/RPS 2.34 2.79 2.37 2.21 1.22 1.28 3.71 -7.38%
P/EPS 13.10 32.17 21.94 15.23 42.86 30.16 45.76 -18.80%
EY 7.63 3.11 4.56 6.56 2.33 3.32 2.19 23.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.23 -
P/NAPS 0.52 0.59 0.61 0.59 0.36 0.49 1.16 -12.50%

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