[ULICORP] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -55.34%
YoY- 94.85%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 157,829 122,412 85,096 42,352 145,804 106,575 65,143 79.90%
PBT 27,419 26,655 17,175 5,763 12,229 9,506 6,086 171.53%
Tax -6,162 -6,404 -3,865 -1,260 -2,147 -1,087 -725 313.78%
NP 21,257 20,251 13,310 4,503 10,082 8,419 5,361 149.47%
-
NP to SH 21,257 20,251 13,310 4,503 10,082 8,419 5,361 149.47%
-
Tax Rate 22.47% 24.03% 22.50% 21.86% 17.56% 11.43% 11.91% -
Total Cost 136,572 102,161 71,786 37,849 135,722 98,156 59,782 73.02%
-
Net Worth 121,204 119,472 112,237 106,038 101,347 99,629 96,656 16.20%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 2,641 - - 1,320 -
Div Payout % - - - 58.65% - - 24.63% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 121,204 119,472 112,237 106,038 101,347 99,629 96,656 16.20%
NOSH 132,031 132,014 132,043 132,052 131,963 131,959 132,044 -0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.47% 16.54% 15.64% 10.63% 6.91% 7.90% 8.23% -
ROE 17.54% 16.95% 11.86% 4.25% 9.95% 8.45% 5.55% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 119.54 92.73 64.45 32.07 110.49 80.76 49.33 79.92%
EPS 16.10 15.34 10.08 3.41 7.64 6.38 4.06 149.49%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 1.00 -
NAPS 0.918 0.905 0.85 0.803 0.768 0.755 0.732 16.21%
Adjusted Per Share Value based on latest NOSH - 132,052
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 72.47 56.20 39.07 19.45 66.94 48.93 29.91 79.91%
EPS 9.76 9.30 6.11 2.07 4.63 3.87 2.46 149.57%
DPS 0.00 0.00 0.00 1.21 0.00 0.00 0.61 -
NAPS 0.5565 0.5485 0.5153 0.4869 0.4653 0.4574 0.4438 16.20%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.41 0.38 0.37 0.38 0.43 0.48 0.74 -
P/RPS 0.34 0.41 0.57 1.18 0.39 0.59 1.50 -62.65%
P/EPS 2.55 2.48 3.67 11.14 5.63 7.52 18.23 -72.89%
EY 39.27 40.37 27.24 8.97 17.77 13.29 5.49 269.03%
DY 0.00 0.00 0.00 5.26 0.00 0.00 1.35 -
P/NAPS 0.45 0.42 0.44 0.47 0.56 0.64 1.01 -41.52%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 26/08/08 23/05/08 27/02/08 26/11/07 27/08/07 -
Price 0.33 0.28 0.50 0.41 0.38 0.44 0.51 -
P/RPS 0.28 0.30 0.78 1.28 0.34 0.54 1.03 -57.86%
P/EPS 2.05 1.83 4.96 12.02 4.97 6.90 12.56 -69.96%
EY 48.79 54.79 20.16 8.32 20.11 14.50 7.96 233.08%
DY 0.00 0.00 0.00 4.88 0.00 0.00 1.96 -
P/NAPS 0.36 0.31 0.59 0.51 0.49 0.58 0.70 -35.68%

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