[ULICORP] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1.19%
YoY- 42.62%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 153,860 140,044 145,166 139,118 140,198 165,758 121,878 3.95%
PBT 27,160 15,389 26,526 32,024 21,610 23,318 14,069 11.57%
Tax -6,344 -5,032 -7,081 -8,580 -5,172 -5,287 -4,323 6.59%
NP 20,816 10,357 19,445 23,444 16,438 18,031 9,746 13.46%
-
NP to SH 20,816 10,357 19,445 23,444 16,438 18,031 9,746 13.46%
-
Tax Rate 23.36% 32.70% 26.69% 26.79% 23.93% 22.67% 30.73% -
Total Cost 133,044 129,687 125,721 115,674 123,760 147,727 112,132 2.88%
-
Net Worth 188,673 166,027 165,402 147,464 127,712 112,233 96,649 11.78%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 1,981 2,641 2,642 -
Div Payout % - - - - 12.05% 14.65% 27.11% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 188,673 166,027 165,402 147,464 127,712 112,233 96,649 11.78%
NOSH 132,050 132,208 131,942 132,017 132,070 132,038 132,034 0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.53% 7.40% 13.40% 16.85% 11.72% 10.88% 8.00% -
ROE 11.03% 6.24% 11.76% 15.90% 12.87% 16.07% 10.08% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 116.52 105.93 110.02 105.38 106.15 125.54 92.31 3.95%
EPS 15.76 7.83 14.74 17.76 12.45 13.66 7.38 13.46%
DPS 0.00 0.00 0.00 0.00 1.50 2.00 2.00 -
NAPS 1.4288 1.2558 1.2536 1.117 0.967 0.85 0.732 11.78%
Adjusted Per Share Value based on latest NOSH - 132,017
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 70.64 64.30 66.65 63.87 64.37 76.11 55.96 3.95%
EPS 9.56 4.76 8.93 10.76 7.55 8.28 4.47 13.49%
DPS 0.00 0.00 0.00 0.00 0.91 1.21 1.21 -
NAPS 0.8663 0.7623 0.7594 0.6771 0.5864 0.5153 0.4438 11.78%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.725 0.73 1.03 0.67 0.39 0.37 0.74 -
P/RPS 0.62 0.69 0.94 0.64 0.37 0.29 0.80 -4.15%
P/EPS 4.60 9.32 6.99 3.77 3.13 2.71 10.03 -12.17%
EY 21.74 10.73 14.31 26.50 31.91 36.91 9.97 13.86%
DY 0.00 0.00 0.00 0.00 3.85 5.41 2.70 -
P/NAPS 0.51 0.58 0.82 0.60 0.40 0.44 1.01 -10.75%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 23/08/12 25/08/11 26/08/10 17/08/09 26/08/08 27/08/07 -
Price 0.75 0.77 1.19 0.66 0.50 0.50 0.51 -
P/RPS 0.64 0.73 1.08 0.63 0.47 0.40 0.55 2.55%
P/EPS 4.76 9.83 8.07 3.72 4.02 3.66 6.91 -6.01%
EY 21.02 10.17 12.38 26.91 24.89 27.31 14.47 6.41%
DY 0.00 0.00 0.00 0.00 3.00 4.00 3.92 -
P/NAPS 0.52 0.61 0.95 0.59 0.52 0.59 0.70 -4.82%

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