[ULICORP] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 52.15%
YoY- 140.54%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 67,465 31,637 157,829 122,412 85,096 42,352 145,804 -40.20%
PBT 11,365 3,929 27,419 26,655 17,175 5,763 12,229 -4.77%
Tax -2,878 -1,055 -6,162 -6,404 -3,865 -1,260 -2,147 21.59%
NP 8,487 2,874 21,257 20,251 13,310 4,503 10,082 -10.85%
-
NP to SH 8,487 2,874 21,257 20,251 13,310 4,503 10,082 -10.85%
-
Tax Rate 25.32% 26.85% 22.47% 24.03% 22.50% 21.86% 17.56% -
Total Cost 58,978 28,763 136,572 102,161 71,786 37,849 135,722 -42.65%
-
Net Worth 127,634 123,792 121,204 119,472 112,237 106,038 101,347 16.63%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,979 - - - - 2,641 - -
Div Payout % 23.33% - - - - 58.65% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 127,634 123,792 121,204 119,472 112,237 106,038 101,347 16.63%
NOSH 131,990 131,834 132,031 132,014 132,043 132,052 131,963 0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.58% 9.08% 13.47% 16.54% 15.64% 10.63% 6.91% -
ROE 6.65% 2.32% 17.54% 16.95% 11.86% 4.25% 9.95% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 51.11 24.00 119.54 92.73 64.45 32.07 110.49 -40.21%
EPS 6.43 2.18 16.10 15.34 10.08 3.41 7.64 -10.86%
DPS 1.50 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.967 0.939 0.918 0.905 0.85 0.803 0.768 16.61%
Adjusted Per Share Value based on latest NOSH - 131,958
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 30.98 14.53 72.47 56.20 39.07 19.45 66.94 -40.19%
EPS 3.90 1.32 9.76 9.30 6.11 2.07 4.63 -10.81%
DPS 0.91 0.00 0.00 0.00 0.00 1.21 0.00 -
NAPS 0.586 0.5684 0.5565 0.5485 0.5153 0.4869 0.4653 16.63%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.39 0.31 0.41 0.38 0.37 0.38 0.43 -
P/RPS 0.76 1.29 0.34 0.41 0.57 1.18 0.39 56.07%
P/EPS 6.07 14.22 2.55 2.48 3.67 11.14 5.63 5.14%
EY 16.49 7.03 39.27 40.37 27.24 8.97 17.77 -4.86%
DY 3.85 0.00 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.40 0.33 0.45 0.42 0.44 0.47 0.56 -20.11%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 19/05/09 27/02/09 26/11/08 26/08/08 23/05/08 27/02/08 -
Price 0.50 0.39 0.33 0.28 0.50 0.41 0.38 -
P/RPS 0.98 1.63 0.28 0.30 0.78 1.28 0.34 102.66%
P/EPS 7.78 17.89 2.05 1.83 4.96 12.02 4.97 34.85%
EY 12.86 5.59 48.79 54.79 20.16 8.32 20.11 -25.79%
DY 3.00 0.00 0.00 0.00 0.00 4.88 0.00 -
P/NAPS 0.52 0.42 0.36 0.31 0.59 0.51 0.49 4.04%

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