[ULICORP] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 195.58%
YoY- 148.27%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 31,637 157,829 122,412 85,096 42,352 145,804 106,575 -55.46%
PBT 3,929 27,419 26,655 17,175 5,763 12,229 9,506 -44.48%
Tax -1,055 -6,162 -6,404 -3,865 -1,260 -2,147 -1,087 -1.97%
NP 2,874 21,257 20,251 13,310 4,503 10,082 8,419 -51.12%
-
NP to SH 2,874 21,257 20,251 13,310 4,503 10,082 8,419 -51.12%
-
Tax Rate 26.85% 22.47% 24.03% 22.50% 21.86% 17.56% 11.43% -
Total Cost 28,763 136,572 102,161 71,786 37,849 135,722 98,156 -55.84%
-
Net Worth 123,792 121,204 119,472 112,237 106,038 101,347 99,629 15.56%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - 2,641 - - -
Div Payout % - - - - 58.65% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 123,792 121,204 119,472 112,237 106,038 101,347 99,629 15.56%
NOSH 131,834 132,031 132,014 132,043 132,052 131,963 131,959 -0.06%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 9.08% 13.47% 16.54% 15.64% 10.63% 6.91% 7.90% -
ROE 2.32% 17.54% 16.95% 11.86% 4.25% 9.95% 8.45% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 24.00 119.54 92.73 64.45 32.07 110.49 80.76 -55.43%
EPS 2.18 16.10 15.34 10.08 3.41 7.64 6.38 -51.09%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.939 0.918 0.905 0.85 0.803 0.768 0.755 15.63%
Adjusted Per Share Value based on latest NOSH - 132,038
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 14.53 72.47 56.20 39.07 19.45 66.94 48.93 -55.45%
EPS 1.32 9.76 9.30 6.11 2.07 4.63 3.87 -51.15%
DPS 0.00 0.00 0.00 0.00 1.21 0.00 0.00 -
NAPS 0.5684 0.5565 0.5485 0.5153 0.4869 0.4653 0.4574 15.57%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.31 0.41 0.38 0.37 0.38 0.43 0.48 -
P/RPS 1.29 0.34 0.41 0.57 1.18 0.39 0.59 68.37%
P/EPS 14.22 2.55 2.48 3.67 11.14 5.63 7.52 52.85%
EY 7.03 39.27 40.37 27.24 8.97 17.77 13.29 -34.56%
DY 0.00 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.33 0.45 0.42 0.44 0.47 0.56 0.64 -35.67%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 27/02/09 26/11/08 26/08/08 23/05/08 27/02/08 26/11/07 -
Price 0.39 0.33 0.28 0.50 0.41 0.38 0.44 -
P/RPS 1.63 0.28 0.30 0.78 1.28 0.34 0.54 108.72%
P/EPS 17.89 2.05 1.83 4.96 12.02 4.97 6.90 88.62%
EY 5.59 48.79 54.79 20.16 8.32 20.11 14.50 -46.99%
DY 0.00 0.00 0.00 0.00 4.88 0.00 0.00 -
P/NAPS 0.42 0.36 0.31 0.59 0.51 0.49 0.58 -19.34%

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