[ULICORP] YoY Quarter Result on 31-Mar-2011 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -25.77%
YoY- -24.37%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 42,936 34,804 34,060 34,441 29,409 31,637 42,352 0.22%
PBT 5,700 2,587 2,731 4,215 5,745 3,929 5,763 -0.18%
Tax -1,572 -893 -759 -932 -1,404 -1,055 -1,260 3.75%
NP 4,128 1,694 1,972 3,283 4,341 2,874 4,503 -1.43%
-
NP to SH 4,128 1,694 1,972 3,283 4,341 2,874 4,503 -1.43%
-
Tax Rate 27.58% 34.52% 27.79% 22.11% 24.44% 26.85% 21.86% -
Total Cost 38,808 33,110 32,088 31,158 25,068 28,763 37,849 0.41%
-
Net Worth 195,189 181,721 167,858 161,038 143,477 123,792 106,038 10.69%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - 2,641 -
Div Payout % - - - - - - 58.65% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 195,189 181,721 167,858 161,038 143,477 123,792 106,038 10.69%
NOSH 131,884 132,343 132,348 131,847 131,945 131,834 132,052 -0.02%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 9.61% 4.87% 5.79% 9.53% 14.76% 9.08% 10.63% -
ROE 2.11% 0.93% 1.17% 2.04% 3.03% 2.32% 4.25% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 32.56 26.30 25.73 26.12 22.29 24.00 32.07 0.25%
EPS 3.13 1.28 1.49 2.49 3.29 2.18 3.41 -1.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.48 1.3731 1.2683 1.2214 1.0874 0.939 0.803 10.72%
Adjusted Per Share Value based on latest NOSH - 131,847
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 19.71 15.98 15.64 15.81 13.50 14.53 19.45 0.22%
EPS 1.90 0.78 0.91 1.51 1.99 1.32 2.07 -1.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.21 -
NAPS 0.8962 0.8343 0.7707 0.7394 0.6588 0.5684 0.4869 10.69%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.01 0.73 0.71 0.81 0.73 0.31 0.38 -
P/RPS 3.10 2.78 2.76 3.10 3.28 1.29 1.18 17.45%
P/EPS 32.27 57.03 47.65 32.53 22.19 14.22 11.14 19.38%
EY 3.10 1.75 2.10 3.07 4.51 7.03 8.97 -16.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.26 -
P/NAPS 0.68 0.53 0.56 0.66 0.67 0.33 0.47 6.34%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 27/05/13 28/05/12 26/05/11 26/05/10 19/05/09 23/05/08 -
Price 1.06 0.805 0.74 0.82 0.66 0.39 0.41 -
P/RPS 3.26 3.06 2.88 3.14 2.96 1.63 1.28 16.85%
P/EPS 33.87 62.89 49.66 32.93 20.06 17.89 12.02 18.83%
EY 2.95 1.59 2.01 3.04 4.98 5.59 8.32 -15.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.88 -
P/NAPS 0.72 0.59 0.58 0.67 0.61 0.42 0.51 5.91%

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