[ULICORP] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -35.64%
YoY- -58.21%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 49,803 47,576 43,563 37,308 39,648 34,955 41,024 3.28%
PBT 9,524 13,076 10,033 6,079 8,620 5,393 6,639 6.19%
Tax -4,427 -4,379 -2,272 -3,114 -1,525 -2,362 -2,216 12.21%
NP 5,097 8,697 7,761 2,965 7,095 3,031 4,423 2.38%
-
NP to SH 5,097 8,697 7,761 2,965 7,095 3,031 4,423 2.38%
-
Tax Rate 46.48% 33.49% 22.65% 51.23% 17.69% 43.80% 33.38% -
Total Cost 44,706 38,879 35,802 34,343 32,553 31,924 36,601 3.38%
-
Net Worth 274,849 256,829 207,751 190,814 177,374 165,294 157,973 9.66%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,356 4,356 2,639 2,635 - - - -
Div Payout % 85.46% 50.09% 34.01% 88.89% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 274,849 256,829 207,751 190,814 177,374 165,294 157,973 9.66%
NOSH 145,200 145,200 131,989 131,777 131,877 131,782 132,029 1.59%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.23% 18.28% 17.82% 7.95% 17.89% 8.67% 10.78% -
ROE 1.85% 3.39% 3.74% 1.55% 4.00% 1.83% 2.80% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 34.30 32.77 33.00 28.31 30.06 26.52 31.07 1.66%
EPS 3.51 5.99 5.88 2.25 5.38 2.30 3.35 0.77%
DPS 3.00 3.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.8929 1.7688 1.574 1.448 1.345 1.2543 1.1965 7.93%
Adjusted Per Share Value based on latest NOSH - 131,777
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 22.87 21.84 20.00 17.13 18.20 16.05 18.84 3.28%
EPS 2.34 3.99 3.56 1.36 3.26 1.39 2.03 2.39%
DPS 2.00 2.00 1.21 1.21 0.00 0.00 0.00 -
NAPS 1.2619 1.1792 0.9539 0.8761 0.8144 0.7589 0.7253 9.65%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.43 5.45 1.76 1.10 0.70 0.74 0.73 -
P/RPS 10.00 16.63 5.33 3.89 2.33 2.79 2.35 27.27%
P/EPS 97.71 90.99 29.93 48.89 13.01 32.17 21.79 28.38%
EY 1.02 1.10 3.34 2.05 7.69 3.11 4.59 -22.15%
DY 0.87 0.55 1.14 1.82 0.00 0.00 0.00 -
P/NAPS 1.81 3.08 1.12 0.76 0.52 0.59 0.61 19.85%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 26/02/15 27/02/14 26/02/13 27/02/12 24/02/11 -
Price 4.48 5.32 2.20 1.02 0.705 0.74 0.735 -
P/RPS 13.06 16.24 6.67 3.60 2.34 2.79 2.37 32.86%
P/EPS 127.62 88.82 37.41 45.33 13.10 32.17 21.94 34.06%
EY 0.78 1.13 2.67 2.21 7.63 3.11 4.56 -25.47%
DY 0.67 0.56 0.91 1.96 0.00 0.00 0.00 -
P/NAPS 2.37 3.01 1.40 0.70 0.52 0.59 0.61 25.35%

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