[ULICORP] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -16.27%
YoY- -8.83%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 140,044 145,166 139,118 140,198 165,758 121,878 96,965 6.31%
PBT 15,389 26,526 32,024 21,610 23,318 14,069 -9,383 -
Tax -5,032 -7,081 -8,580 -5,172 -5,287 -4,323 2,582 -
NP 10,357 19,445 23,444 16,438 18,031 9,746 -6,801 -
-
NP to SH 10,357 19,445 23,444 16,438 18,031 9,746 -6,801 -
-
Tax Rate 32.70% 26.69% 26.79% 23.93% 22.67% 30.73% - -
Total Cost 129,687 125,721 115,674 123,760 147,727 112,132 103,766 3.78%
-
Net Worth 166,027 165,402 147,464 127,712 112,233 96,649 89,693 10.79%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 1,981 2,641 2,642 - -
Div Payout % - - - 12.05% 14.65% 27.11% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 166,027 165,402 147,464 127,712 112,233 96,649 89,693 10.79%
NOSH 132,208 131,942 132,017 132,070 132,038 132,034 131,901 0.03%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.40% 13.40% 16.85% 11.72% 10.88% 8.00% -7.01% -
ROE 6.24% 11.76% 15.90% 12.87% 16.07% 10.08% -7.58% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 105.93 110.02 105.38 106.15 125.54 92.31 73.51 6.27%
EPS 7.83 14.74 17.76 12.45 13.66 7.38 -5.16 -
DPS 0.00 0.00 0.00 1.50 2.00 2.00 0.00 -
NAPS 1.2558 1.2536 1.117 0.967 0.85 0.732 0.68 10.75%
Adjusted Per Share Value based on latest NOSH - 132,070
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 64.30 66.65 63.87 64.37 76.11 55.96 44.52 6.31%
EPS 4.76 8.93 10.76 7.55 8.28 4.47 -3.12 -
DPS 0.00 0.00 0.00 0.91 1.21 1.21 0.00 -
NAPS 0.7623 0.7594 0.6771 0.5864 0.5153 0.4438 0.4118 10.79%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.73 1.03 0.67 0.39 0.37 0.74 0.33 -
P/RPS 0.69 0.94 0.64 0.37 0.29 0.80 0.45 7.37%
P/EPS 9.32 6.99 3.77 3.13 2.71 10.03 -6.40 -
EY 10.73 14.31 26.50 31.91 36.91 9.97 -15.62 -
DY 0.00 0.00 0.00 3.85 5.41 2.70 0.00 -
P/NAPS 0.58 0.82 0.60 0.40 0.44 1.01 0.49 2.84%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 25/08/11 26/08/10 17/08/09 26/08/08 27/08/07 29/08/06 -
Price 0.77 1.19 0.66 0.50 0.50 0.51 0.31 -
P/RPS 0.73 1.08 0.63 0.47 0.40 0.55 0.42 9.64%
P/EPS 9.83 8.07 3.72 4.02 3.66 6.91 -6.01 -
EY 10.17 12.38 26.91 24.89 27.31 14.47 -16.63 -
DY 0.00 0.00 0.00 3.00 4.00 3.92 0.00 -
P/NAPS 0.61 0.95 0.59 0.52 0.59 0.70 0.46 4.81%

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