[ULICORP] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -1.63%
YoY- 9.69%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 179,657 173,556 162,473 148,016 142,209 143,089 138,066 4.48%
PBT 38,070 31,161 27,647 22,327 21,610 23,307 31,776 3.05%
Tax -10,416 -7,345 -8,605 -5,561 -6,325 -6,194 -8,607 3.22%
NP 27,654 23,816 19,042 16,766 15,285 17,113 23,169 2.99%
-
NP to SH 27,654 23,816 19,042 16,766 15,285 17,113 23,169 2.99%
-
Tax Rate 27.36% 23.57% 31.12% 24.91% 29.27% 26.58% 27.09% -
Total Cost 152,003 149,740 143,431 131,250 126,924 125,976 114,897 4.77%
-
Net Worth 263,145 209,662 195,189 181,721 167,858 161,038 143,477 10.62%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 17,023 9,235 2,635 - - - 1,981 43.07%
Div Payout % 61.56% 38.78% 13.84% - - - 8.55% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 263,145 209,662 195,189 181,721 167,858 161,038 143,477 10.62%
NOSH 145,200 131,838 131,884 132,343 132,348 131,847 131,945 1.60%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 15.39% 13.72% 11.72% 11.33% 10.75% 11.96% 16.78% -
ROE 10.51% 11.36% 9.76% 9.23% 9.11% 10.63% 16.15% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 123.73 131.64 123.19 111.84 107.45 108.53 104.64 2.82%
EPS 19.05 18.06 14.44 12.67 11.55 12.98 17.56 1.36%
DPS 11.72 7.00 2.00 0.00 0.00 0.00 1.50 40.82%
NAPS 1.8123 1.5903 1.48 1.3731 1.2683 1.2214 1.0874 8.87%
Adjusted Per Share Value based on latest NOSH - 132,343
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 82.49 79.69 74.60 67.96 65.29 65.70 63.39 4.48%
EPS 12.70 10.93 8.74 7.70 7.02 7.86 10.64 2.99%
DPS 7.82 4.24 1.21 0.00 0.00 0.00 0.91 43.07%
NAPS 1.2082 0.9626 0.8962 0.8343 0.7707 0.7394 0.6588 10.62%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 5.50 2.58 1.01 0.73 0.71 0.81 0.73 -
P/RPS 4.45 1.96 0.82 0.65 0.66 0.75 0.70 36.06%
P/EPS 28.88 14.28 7.00 5.76 6.15 6.24 4.16 38.07%
EY 3.46 7.00 14.30 17.35 16.27 16.02 24.05 -27.59%
DY 2.13 2.71 1.98 0.00 0.00 0.00 2.05 0.63%
P/NAPS 3.03 1.62 0.68 0.53 0.56 0.66 0.67 28.56%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 28/05/15 27/05/14 27/05/13 28/05/12 26/05/11 26/05/10 -
Price 5.40 3.05 1.06 0.805 0.74 0.82 0.66 -
P/RPS 4.36 2.32 0.86 0.72 0.69 0.76 0.63 38.00%
P/EPS 28.35 16.88 7.34 6.35 6.41 6.32 3.76 39.98%
EY 3.53 5.92 13.62 15.74 15.61 15.83 26.61 -28.56%
DY 2.17 2.30 1.89 0.00 0.00 0.00 2.27 -0.74%
P/NAPS 2.98 1.92 0.72 0.59 0.58 0.67 0.61 30.22%

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