[ULICORP] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 46.99%
YoY- -31.47%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 43,563 37,308 39,648 34,955 41,024 36,992 35,418 3.50%
PBT 10,033 6,079 8,620 5,393 6,639 7,720 765 53.53%
Tax -2,272 -3,114 -1,525 -2,362 -2,216 -2,348 245 -
NP 7,761 2,965 7,095 3,031 4,423 5,372 1,010 40.45%
-
NP to SH 7,761 2,965 7,095 3,031 4,423 5,372 1,010 40.45%
-
Tax Rate 22.65% 51.23% 17.69% 43.80% 33.38% 30.41% -32.03% -
Total Cost 35,802 34,343 32,553 31,924 36,601 31,620 34,408 0.66%
-
Net Worth 207,751 190,814 177,374 165,294 157,973 139,500 120,412 9.51%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 2,639 2,635 - - - - - -
Div Payout % 34.01% 88.89% - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 207,751 190,814 177,374 165,294 157,973 139,500 120,412 9.51%
NOSH 131,989 131,777 131,877 131,782 132,029 131,990 131,168 0.10%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 17.82% 7.95% 17.89% 8.67% 10.78% 14.52% 2.85% -
ROE 3.74% 1.55% 4.00% 1.83% 2.80% 3.85% 0.84% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 33.00 28.31 30.06 26.52 31.07 28.03 27.00 3.39%
EPS 5.88 2.25 5.38 2.30 3.35 4.07 0.77 40.30%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.574 1.448 1.345 1.2543 1.1965 1.0569 0.918 9.39%
Adjusted Per Share Value based on latest NOSH - 131,782
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 20.00 17.13 18.20 16.05 18.84 16.98 16.26 3.50%
EPS 3.56 1.36 3.26 1.39 2.03 2.47 0.46 40.62%
DPS 1.21 1.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9539 0.8761 0.8144 0.7589 0.7253 0.6405 0.5529 9.51%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.76 1.10 0.70 0.74 0.73 0.58 0.41 -
P/RPS 5.33 3.89 2.33 2.79 2.35 2.07 1.52 23.24%
P/EPS 29.93 48.89 13.01 32.17 21.79 14.25 53.25 -9.15%
EY 3.34 2.05 7.69 3.11 4.59 7.02 1.88 10.04%
DY 1.14 1.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.76 0.52 0.59 0.61 0.55 0.45 16.40%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 26/02/13 27/02/12 24/02/11 25/02/10 27/02/09 -
Price 2.20 1.02 0.705 0.74 0.735 0.62 0.33 -
P/RPS 6.67 3.60 2.34 2.79 2.37 2.21 1.22 32.71%
P/EPS 37.41 45.33 13.10 32.17 21.94 15.23 42.86 -2.24%
EY 2.67 2.21 7.63 3.11 4.56 6.56 2.33 2.29%
DY 0.91 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.70 0.52 0.59 0.61 0.59 0.36 25.38%

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