[ULICORP] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -82.01%
YoY- 159.4%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 59,278 44,586 27,069 11,405 48,280 36,257 23,311 85.98%
PBT 13,799 9,928 5,886 2,109 10,670 8,564 5,336 88.07%
Tax -3,748 -3,080 -1,726 -563 -3,003 -2,463 -2,484 31.45%
NP 10,051 6,848 4,160 1,546 7,667 6,101 2,852 131.05%
-
NP to SH 10,051 6,848 4,160 1,546 8,593 6,101 2,852 131.05%
-
Tax Rate 27.16% 31.02% 29.32% 26.70% 28.14% 28.76% 46.55% -
Total Cost 49,227 37,738 22,909 9,859 40,613 30,156 20,459 79.27%
-
Net Worth 19,199 57,999 57,600 54,729 53,206 50,808 48,400 -45.92%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,999 - - - - - - -
Div Payout % 19.90% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 19,199 57,999 57,600 54,729 53,206 50,808 48,400 -45.92%
NOSH 39,999 39,999 40,000 39,948 40,004 40,006 39,999 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 16.96% 15.36% 15.37% 13.56% 15.88% 16.83% 12.23% -
ROE 52.35% 11.81% 7.22% 2.82% 16.15% 12.01% 5.89% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 148.20 111.47 67.67 28.55 120.69 90.63 58.28 85.98%
EPS 7.85 17.12 10.40 3.87 21.48 15.25 7.13 6.60%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 1.45 1.44 1.37 1.33 1.27 1.21 -45.92%
Adjusted Per Share Value based on latest NOSH - 39,948
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 27.22 20.47 12.43 5.24 22.17 16.65 10.70 86.03%
EPS 4.61 3.14 1.91 0.71 3.95 2.80 1.31 130.82%
DPS 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0882 0.2663 0.2645 0.2513 0.2443 0.2333 0.2222 -45.89%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.88 1.56 0.89 0.71 0.85 0.85 1.03 -
P/RPS 1.27 1.40 1.32 2.49 0.70 0.94 1.77 -19.80%
P/EPS 7.48 9.11 8.56 18.35 3.96 5.57 14.45 -35.45%
EY 13.37 10.97 11.69 5.45 25.27 17.94 6.92 54.93%
DY 2.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.92 1.08 0.62 0.52 0.64 0.67 0.85 176.29%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 07/11/03 22/08/03 23/05/03 25/02/03 18/11/02 19/08/02 -
Price 1.87 1.95 1.39 0.74 0.66 0.83 0.91 -
P/RPS 1.26 1.75 2.05 2.59 0.55 0.92 1.56 -13.23%
P/EPS 7.44 11.39 13.37 19.12 3.07 5.44 12.76 -30.13%
EY 13.44 8.78 7.48 5.23 32.55 18.37 7.84 43.09%
DY 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.90 1.34 0.97 0.54 0.50 0.65 0.75 199.24%

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