[ULICORP] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -7.9%
YoY- -10.68%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 173,556 162,473 148,016 142,209 143,089 138,066 147,115 2.79%
PBT 31,161 27,647 22,327 21,610 23,307 31,776 25,586 3.33%
Tax -7,345 -8,605 -5,561 -6,325 -6,194 -8,607 -5,954 3.55%
NP 23,816 19,042 16,766 15,285 17,113 23,169 19,632 3.27%
-
NP to SH 23,816 19,042 16,766 15,285 17,113 23,169 19,632 3.27%
-
Tax Rate 23.57% 31.12% 24.91% 29.27% 26.58% 27.09% 23.27% -
Total Cost 149,740 143,431 131,250 126,924 125,976 114,897 127,483 2.71%
-
Net Worth 209,662 195,189 181,721 167,858 161,038 143,477 123,792 9.17%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 9,235 2,635 - - - 1,981 - -
Div Payout % 38.78% 13.84% - - - 8.55% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 209,662 195,189 181,721 167,858 161,038 143,477 123,792 9.17%
NOSH 131,838 131,884 132,343 132,348 131,847 131,945 131,834 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 13.72% 11.72% 11.33% 10.75% 11.96% 16.78% 13.34% -
ROE 11.36% 9.76% 9.23% 9.11% 10.63% 16.15% 15.86% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 131.64 123.19 111.84 107.45 108.53 104.64 111.59 2.79%
EPS 18.06 14.44 12.67 11.55 12.98 17.56 14.89 3.26%
DPS 7.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.5903 1.48 1.3731 1.2683 1.2214 1.0874 0.939 9.17%
Adjusted Per Share Value based on latest NOSH - 132,348
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 79.69 74.60 67.96 65.29 65.70 63.39 67.55 2.79%
EPS 10.93 8.74 7.70 7.02 7.86 10.64 9.01 3.27%
DPS 4.24 1.21 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.9626 0.8962 0.8343 0.7707 0.7394 0.6588 0.5684 9.17%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.58 1.01 0.73 0.71 0.81 0.73 0.31 -
P/RPS 1.96 0.82 0.65 0.66 0.75 0.70 0.28 38.28%
P/EPS 14.28 7.00 5.76 6.15 6.24 4.16 2.08 37.84%
EY 7.00 14.30 17.35 16.27 16.02 24.05 48.04 -27.44%
DY 2.71 1.98 0.00 0.00 0.00 2.05 0.00 -
P/NAPS 1.62 0.68 0.53 0.56 0.66 0.67 0.33 30.35%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 27/05/14 27/05/13 28/05/12 26/05/11 26/05/10 19/05/09 -
Price 3.05 1.06 0.805 0.74 0.82 0.66 0.39 -
P/RPS 2.32 0.86 0.72 0.69 0.76 0.63 0.35 37.03%
P/EPS 16.88 7.34 6.35 6.41 6.32 3.76 2.62 36.39%
EY 5.92 13.62 15.74 15.61 15.83 26.61 38.18 -26.69%
DY 2.30 1.89 0.00 0.00 0.00 2.27 0.00 -
P/NAPS 1.92 0.72 0.59 0.58 0.67 0.61 0.42 28.81%

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