[ULICORP] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -19.76%
YoY- 0.34%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 97,016 92,260 90,837 85,999 78,843 73,016 65,137 30.45%
PBT -10,804 -9,082 13,503 16,609 19,991 18,909 16,895 -
Tax 2,527 1,669 -4,079 -5,000 -5,524 -5,201 -4,367 -
NP -8,277 -7,413 9,424 11,609 14,467 13,708 12,528 -
-
NP to SH -8,277 -7,413 9,424 11,609 14,467 13,708 12,528 -
-
Tax Rate - - 30.21% 30.10% 27.63% 27.51% 25.85% -
Total Cost 105,293 99,673 81,413 74,390 64,376 59,308 52,609 58.88%
-
Net Worth 86,949 85,844 90,818 91,188 91,142 86,253 43,980 57.58%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 86,949 85,844 90,818 91,188 91,142 86,253 43,980 57.58%
NOSH 131,741 132,067 131,621 132,156 132,090 130,686 43,980 107.93%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -8.53% -8.03% 10.37% 13.50% 18.35% 18.77% 19.23% -
ROE -9.52% -8.64% 10.38% 12.73% 15.87% 15.89% 28.49% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 73.64 69.86 69.01 65.07 59.69 55.87 148.10 -37.26%
EPS -6.28 -5.61 7.16 8.78 10.95 10.49 28.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.69 0.69 0.69 0.66 1.00 -24.21%
Adjusted Per Share Value based on latest NOSH - 132,156
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 44.54 42.36 41.71 39.49 36.20 33.52 29.91 30.43%
EPS -3.80 -3.40 4.33 5.33 6.64 6.29 5.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3992 0.3941 0.417 0.4187 0.4185 0.396 0.2019 57.59%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.31 0.35 0.64 0.95 1.03 1.16 1.77 -
P/RPS 0.42 0.50 0.93 1.46 1.73 2.08 1.20 -50.36%
P/EPS -4.93 -6.24 8.94 10.81 9.40 11.06 6.21 -
EY -20.27 -16.04 11.19 9.25 10.63 9.04 16.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.93 1.38 1.49 1.76 1.77 -58.72%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 30/11/05 23/08/05 25/05/05 23/02/05 26/11/04 -
Price 0.36 0.34 0.47 0.92 1.00 1.16 3.80 -
P/RPS 0.49 0.49 0.68 1.41 1.68 2.08 2.57 -66.90%
P/EPS -5.73 -6.06 6.56 10.47 9.13 11.06 13.34 -
EY -17.45 -16.51 15.23 9.55 10.95 9.04 7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.68 1.33 1.45 1.76 3.80 -72.46%

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