[ULICORP] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 113.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 27,069 11,405 48,280 36,257 23,311 10,495 40,657 -23.80%
PBT 5,886 2,109 10,670 8,564 5,336 2,159 0 -
Tax -1,726 -563 -3,003 -2,463 -2,484 -1,563 0 -
NP 4,160 1,546 7,667 6,101 2,852 596 0 -
-
NP to SH 4,160 1,546 8,593 6,101 2,852 596 0 -
-
Tax Rate 29.32% 26.70% 28.14% 28.76% 46.55% 72.39% - -
Total Cost 22,909 9,859 40,613 30,156 20,459 9,899 40,657 -31.85%
-
Net Worth 57,600 54,729 53,206 50,808 48,400 3,397,200 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 57,600 54,729 53,206 50,808 48,400 3,397,200 0 -
NOSH 40,000 39,948 40,004 40,006 39,999 2,980,000 0 -
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 15.37% 13.56% 15.88% 16.83% 12.23% 5.68% 0.00% -
ROE 7.22% 2.82% 16.15% 12.01% 5.89% 0.02% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 67.67 28.55 120.69 90.63 58.28 0.35 0.00 -
EPS 10.40 3.87 21.48 15.25 7.13 0.02 17.91 -30.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.37 1.33 1.27 1.21 1.14 1.15 16.22%
Adjusted Per Share Value based on latest NOSH - 39,982
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 12.43 5.24 22.17 16.65 10.70 4.82 18.67 -23.81%
EPS 1.91 0.71 3.95 2.80 1.31 0.27 17.91 -77.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2645 0.2513 0.2443 0.2333 0.2222 15.5978 1.15 -62.56%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - - -
Price 0.89 0.71 0.85 0.85 1.03 0.00 0.00 -
P/RPS 1.32 2.49 0.70 0.94 1.77 0.00 0.00 -
P/EPS 8.56 18.35 3.96 5.57 14.45 0.00 0.00 -
EY 11.69 5.45 25.27 17.94 6.92 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.64 0.67 0.85 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 23/05/03 25/02/03 18/11/02 19/08/02 02/07/02 18/04/02 -
Price 1.39 0.74 0.66 0.83 0.91 1.01 0.00 -
P/RPS 2.05 2.59 0.55 0.92 1.56 286.78 0.00 -
P/EPS 13.37 19.12 3.07 5.44 12.76 5,050.00 0.00 -
EY 7.48 5.23 32.55 18.37 7.84 0.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.54 0.50 0.65 0.75 0.89 0.00 -

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