[ULICORP] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.2%
YoY- 13.17%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 145,804 106,575 65,143 27,087 104,426 75,559 47,689 110.22%
PBT 12,229 9,506 6,086 2,673 12,970 7,364 4,986 81.57%
Tax -2,147 -1,087 -725 -362 -4,658 -1,392 -1,059 59.97%
NP 10,082 8,419 5,361 2,311 8,312 5,972 3,927 87.17%
-
NP to SH 10,082 8,419 5,361 2,311 8,312 5,972 3,927 87.17%
-
Tax Rate 17.56% 11.43% 11.91% 13.54% 35.91% 18.90% 21.24% -
Total Cost 135,722 98,156 59,782 24,776 96,114 69,587 43,762 112.22%
-
Net Worth 101,347 99,629 96,656 94,949 92,223 91,165 89,609 8.52%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 1,320 - 1,319 - - -
Div Payout % - - 24.63% - 15.87% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 101,347 99,629 96,656 94,949 92,223 91,165 89,609 8.52%
NOSH 131,963 131,959 132,044 132,057 131,936 132,123 131,778 0.09%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.91% 7.90% 8.23% 8.53% 7.96% 7.90% 8.23% -
ROE 9.95% 8.45% 5.55% 2.43% 9.01% 6.55% 4.38% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 110.49 80.76 49.33 20.51 79.15 57.19 36.19 110.02%
EPS 7.64 6.38 4.06 1.75 6.30 4.52 2.98 86.99%
DPS 0.00 0.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 0.768 0.755 0.732 0.719 0.699 0.69 0.68 8.42%
Adjusted Per Share Value based on latest NOSH - 132,057
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 66.94 48.93 29.91 12.44 47.95 34.69 21.90 110.18%
EPS 4.63 3.87 2.46 1.06 3.82 2.74 1.80 87.40%
DPS 0.00 0.00 0.61 0.00 0.61 0.00 0.00 -
NAPS 0.4653 0.4574 0.4438 0.4359 0.4234 0.4186 0.4114 8.52%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.43 0.48 0.74 0.60 0.31 0.31 0.33 -
P/RPS 0.39 0.59 1.50 2.93 0.39 0.54 0.91 -43.06%
P/EPS 5.63 7.52 18.23 34.29 4.92 6.86 11.07 -36.20%
EY 17.77 13.29 5.49 2.92 20.32 14.58 9.03 56.84%
DY 0.00 0.00 1.35 0.00 3.23 0.00 0.00 -
P/NAPS 0.56 0.64 1.01 0.83 0.44 0.45 0.49 9.28%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 26/11/07 27/08/07 25/05/07 26/02/07 20/11/06 29/08/06 -
Price 0.38 0.44 0.51 0.77 0.81 0.35 0.31 -
P/RPS 0.34 0.54 1.03 3.75 1.02 0.61 0.86 -46.04%
P/EPS 4.97 6.90 12.56 44.00 12.86 7.74 10.40 -38.79%
EY 20.11 14.50 7.96 2.27 7.78 12.91 9.61 63.38%
DY 0.00 0.00 1.96 0.00 1.23 0.00 0.00 -
P/NAPS 0.49 0.58 0.70 1.07 1.16 0.51 0.46 4.28%

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