[ULICORP] QoQ Quarter Result on 30-Jun-2008 [#2]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 95.58%
YoY- 188.75%
Quarter Report
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 31,637 35,418 37,315 42,745 42,352 39,228 41,433 -16.44%
PBT 3,929 765 9,480 11,412 5,763 2,723 3,420 9.68%
Tax -1,055 245 -2,539 -2,605 -1,260 -1,060 -362 103.89%
NP 2,874 1,010 6,941 8,807 4,503 1,663 3,058 -4.04%
-
NP to SH 2,874 1,010 6,941 8,807 4,503 1,663 3,058 -4.04%
-
Tax Rate 26.85% -32.03% 26.78% 22.83% 21.86% 38.93% 10.58% -
Total Cost 28,763 34,408 30,374 33,938 37,849 37,565 38,375 -17.47%
-
Net Worth 123,792 120,412 119,422 112,233 106,038 101,363 99,516 15.64%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - 2,641 - - -
Div Payout % - - - - 58.65% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 123,792 120,412 119,422 112,233 106,038 101,363 99,516 15.64%
NOSH 131,834 131,168 131,958 132,038 132,052 131,984 131,810 0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 9.08% 2.85% 18.60% 20.60% 10.63% 4.24% 7.38% -
ROE 2.32% 0.84% 5.81% 7.85% 4.25% 1.64% 3.07% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 24.00 27.00 28.28 32.37 32.07 29.72 31.43 -16.44%
EPS 2.18 0.77 5.26 6.67 3.41 1.26 2.32 -4.06%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.939 0.918 0.905 0.85 0.803 0.768 0.755 15.63%
Adjusted Per Share Value based on latest NOSH - 132,038
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 14.53 16.26 17.13 19.63 19.45 18.01 19.02 -16.41%
EPS 1.32 0.46 3.19 4.04 2.07 0.76 1.40 -3.84%
DPS 0.00 0.00 0.00 0.00 1.21 0.00 0.00 -
NAPS 0.5684 0.5529 0.5483 0.5153 0.4869 0.4654 0.4569 15.65%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.31 0.41 0.38 0.37 0.38 0.43 0.48 -
P/RPS 1.29 1.52 1.34 1.14 1.18 1.45 1.53 -10.74%
P/EPS 14.22 53.25 7.22 5.55 11.14 34.13 20.69 -22.10%
EY 7.03 1.88 13.84 18.03 8.97 2.93 4.83 28.40%
DY 0.00 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.33 0.45 0.42 0.44 0.47 0.56 0.64 -35.67%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 27/02/09 26/11/08 26/08/08 23/05/08 27/02/08 26/11/07 -
Price 0.39 0.33 0.28 0.50 0.41 0.38 0.44 -
P/RPS 1.63 1.22 0.99 1.54 1.28 1.28 1.40 10.66%
P/EPS 17.89 42.86 5.32 7.50 12.02 30.16 18.97 -3.82%
EY 5.59 2.33 18.79 13.34 8.32 3.32 5.27 4.00%
DY 0.00 0.00 0.00 0.00 4.88 0.00 0.00 -
P/NAPS 0.42 0.36 0.31 0.59 0.51 0.49 0.58 -19.34%

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