[ULICORP] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 19.75%
YoY- 21.29%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 122,412 85,096 42,352 145,804 106,575 65,143 27,087 172.59%
PBT 26,655 17,175 5,763 12,229 9,506 6,086 2,673 361.35%
Tax -6,404 -3,865 -1,260 -2,147 -1,087 -725 -362 575.39%
NP 20,251 13,310 4,503 10,082 8,419 5,361 2,311 323.36%
-
NP to SH 20,251 13,310 4,503 10,082 8,419 5,361 2,311 323.36%
-
Tax Rate 24.03% 22.50% 21.86% 17.56% 11.43% 11.91% 13.54% -
Total Cost 102,161 71,786 37,849 135,722 98,156 59,782 24,776 156.47%
-
Net Worth 119,472 112,237 106,038 101,347 99,629 96,656 94,949 16.50%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 2,641 - - 1,320 - -
Div Payout % - - 58.65% - - 24.63% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 119,472 112,237 106,038 101,347 99,629 96,656 94,949 16.50%
NOSH 132,014 132,043 132,052 131,963 131,959 132,044 132,057 -0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 16.54% 15.64% 10.63% 6.91% 7.90% 8.23% 8.53% -
ROE 16.95% 11.86% 4.25% 9.95% 8.45% 5.55% 2.43% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 92.73 64.45 32.07 110.49 80.76 49.33 20.51 172.67%
EPS 15.34 10.08 3.41 7.64 6.38 4.06 1.75 323.45%
DPS 0.00 0.00 2.00 0.00 0.00 1.00 0.00 -
NAPS 0.905 0.85 0.803 0.768 0.755 0.732 0.719 16.52%
Adjusted Per Share Value based on latest NOSH - 131,984
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 56.20 39.07 19.45 66.94 48.93 29.91 12.44 172.53%
EPS 9.30 6.11 2.07 4.63 3.87 2.46 1.06 323.70%
DPS 0.00 0.00 1.21 0.00 0.00 0.61 0.00 -
NAPS 0.5485 0.5153 0.4869 0.4653 0.4574 0.4438 0.4359 16.50%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.38 0.37 0.38 0.43 0.48 0.74 0.60 -
P/RPS 0.41 0.57 1.18 0.39 0.59 1.50 2.93 -72.95%
P/EPS 2.48 3.67 11.14 5.63 7.52 18.23 34.29 -82.55%
EY 40.37 27.24 8.97 17.77 13.29 5.49 2.92 473.28%
DY 0.00 0.00 5.26 0.00 0.00 1.35 0.00 -
P/NAPS 0.42 0.44 0.47 0.56 0.64 1.01 0.83 -36.42%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 26/08/08 23/05/08 27/02/08 26/11/07 27/08/07 25/05/07 -
Price 0.28 0.50 0.41 0.38 0.44 0.51 0.77 -
P/RPS 0.30 0.78 1.28 0.34 0.54 1.03 3.75 -81.34%
P/EPS 1.83 4.96 12.02 4.97 6.90 12.56 44.00 -87.92%
EY 54.79 20.16 8.32 20.11 14.50 7.96 2.27 730.35%
DY 0.00 0.00 4.88 0.00 0.00 1.96 0.00 -
P/NAPS 0.31 0.59 0.51 0.49 0.58 0.70 1.07 -56.11%

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