[ULICORP] QoQ 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- -37.96%
YoY- 159.4%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 14,692 17,517 15,664 11,405 12,023 12,946 12,816 9.50%
PBT 3,871 4,042 3,777 2,109 2,106 3,228 3,177 14.03%
Tax -668 -1,354 -1,163 -563 386 -905 -921 -19.22%
NP 3,203 2,688 2,614 1,546 2,492 2,323 2,256 26.24%
-
NP to SH 3,203 2,688 2,614 1,546 2,492 2,323 2,256 26.24%
-
Tax Rate 17.26% 33.50% 30.79% 26.70% -18.33% 28.04% 28.99% -
Total Cost 11,489 14,829 13,050 9,859 9,531 10,623 10,560 5.76%
-
Net Worth 40,000 58,000 57,555 54,729 53,200 50,778 48,400 -11.90%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 40,000 58,000 57,555 54,729 53,200 50,778 48,400 -11.90%
NOSH 40,000 40,000 39,969 39,948 39,999 39,982 40,000 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 21.80% 15.35% 16.69% 13.56% 20.73% 17.94% 17.60% -
ROE 8.01% 4.63% 4.54% 2.82% 4.68% 4.57% 4.66% -
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 36.73 43.79 39.19 28.55 30.06 32.38 32.04 9.50%
EPS 2.50 6.72 6.54 3.87 6.23 5.81 5.64 -41.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.45 1.44 1.37 1.33 1.27 1.21 -11.90%
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 6.75 8.04 7.19 5.24 5.52 5.94 5.88 9.60%
EPS 1.47 1.23 1.20 0.71 1.14 1.07 1.04 25.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1837 0.2663 0.2643 0.2513 0.2443 0.2331 0.2222 -11.88%
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 5.12 3.56 2.27 2.49 2.83 2.63 3.21 36.39%
P/EPS 23.48 23.21 13.61 18.35 13.64 14.63 18.26 18.19%
EY 4.26 4.31 7.35 5.45 7.33 6.84 5.48 -15.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.08 0.62 0.52 0.64 0.67 0.85 69.51%
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 5.09 4.45 3.55 2.59 2.20 2.56 2.84 47.39%
P/EPS 23.35 29.02 21.25 19.12 10.59 14.29 16.13 27.88%
EY 4.28 3.45 4.71 5.23 9.44 7.00 6.20 -21.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.34 0.97 0.54 0.50 0.65 0.75 83.56%

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