[ULICORP] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 31.31%
YoY- 2.7%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 179,191 172,278 154,341 147,272 142,590 138,057 140,294 4.16%
PBT 35,731 30,740 24,534 22,471 23,094 24,837 29,960 2.97%
Tax -9,692 -7,529 -7,926 -5,427 -6,498 -6,666 -8,258 2.70%
NP 26,039 23,211 16,608 17,044 16,596 18,171 21,702 3.08%
-
NP to SH 26,039 23,211 16,608 17,044 16,596 18,171 21,702 3.08%
-
Tax Rate 27.12% 24.49% 32.31% 24.15% 28.14% 26.84% 27.56% -
Total Cost 153,152 149,067 137,733 130,228 125,994 119,886 118,592 4.35%
-
Net Worth 256,829 207,751 190,814 177,374 165,294 157,973 139,500 10.70%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 16,622 5,280 2,635 - - - 1,981 42.52%
Div Payout % 63.84% 22.75% 15.87% - - - 9.13% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 256,829 207,751 190,814 177,374 165,294 157,973 139,500 10.70%
NOSH 145,200 131,989 131,777 131,877 131,782 132,029 131,990 1.60%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.53% 13.47% 10.76% 11.57% 11.64% 13.16% 15.47% -
ROE 10.14% 11.17% 8.70% 9.61% 10.04% 11.50% 15.56% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 123.41 130.52 117.12 111.67 108.20 104.56 106.29 2.51%
EPS 17.93 17.59 12.60 12.92 12.59 13.76 16.44 1.45%
DPS 11.45 4.00 2.00 0.00 0.00 0.00 1.50 40.29%
NAPS 1.7688 1.574 1.448 1.345 1.2543 1.1965 1.0569 8.95%
Adjusted Per Share Value based on latest NOSH - 131,877
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 82.27 79.10 70.86 67.62 65.47 63.39 64.41 4.16%
EPS 11.96 10.66 7.63 7.83 7.62 8.34 9.96 3.09%
DPS 7.63 2.42 1.21 0.00 0.00 0.00 0.91 42.50%
NAPS 1.1792 0.9539 0.8761 0.8144 0.7589 0.7253 0.6405 10.70%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.45 1.76 1.10 0.70 0.74 0.73 0.58 -
P/RPS 4.42 1.35 0.94 0.63 0.68 0.70 0.55 41.50%
P/EPS 30.39 10.01 8.73 5.42 5.88 5.30 3.53 43.13%
EY 3.29 9.99 11.46 18.46 17.02 18.85 28.35 -30.14%
DY 2.10 2.27 1.82 0.00 0.00 0.00 2.59 -3.43%
P/NAPS 3.08 1.12 0.76 0.52 0.59 0.61 0.55 33.24%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 26/02/13 27/02/12 24/02/11 25/02/10 -
Price 5.32 2.20 1.02 0.705 0.74 0.735 0.62 -
P/RPS 4.31 1.69 0.87 0.63 0.68 0.70 0.58 39.67%
P/EPS 29.67 12.51 8.09 5.45 5.88 5.34 3.77 41.01%
EY 3.37 7.99 12.36 18.33 17.02 18.72 26.52 -29.08%
DY 2.15 1.82 1.96 0.00 0.00 0.00 2.42 -1.95%
P/NAPS 3.01 1.40 0.70 0.52 0.59 0.61 0.59 31.18%

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