[ULICORP] QoQ TTM Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	161,068	145,803	135,441	121,878	108,333	104,425	99,553	37.77%
YoY %	10.47%	7.65%	11.13%	12.50%	3.74%	4.89%	-	-
Horiz. %	161.79%	146.46%	136.05%	122.43%	108.82%	104.89%	100.00%	-
PBT	15,318	12,228	15,111	14,069	13,642	13,235	-9,071	-
YoY %	25.27%	-19.08%	7.41%	3.13%	3.08%	245.90%	-	-
Horiz. %	-168.87%	-134.80%	-166.59%	-155.10%	-150.39%	-145.90%	100.00%	-
Tax	-3,044	-2,146	-4,352	-4,323	-4,796	-4,658	2,854	-
YoY %	-41.85%	50.69%	-0.67%	9.86%	-2.96%	-263.21%	-	-
Horiz. %	-106.66%	-75.19%	-152.49%	-151.47%	-168.04%	-163.21%	100.00%	-
NP	12,274	10,082	10,759	9,746	8,846	8,577	-6,217	-
YoY %	21.74%	-6.29%	10.39%	10.17%	3.14%	237.96%	-	-
Horiz. %	-197.43%	-162.17%	-173.06%	-156.76%	-142.29%	-137.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,274	10,082	10,759	9,746	8,846	8,577	-6,217	-
YoY %	21.74%	-6.29%	10.39%	10.17%	3.14%	237.96%	-	-
Horiz. %	-197.43%	-162.17%	-173.06%	-156.76%	-142.29%	-137.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.87%	17.55%	28.80%	30.73%	35.16%	35.19%	-	-
YoY %	13.22%	-39.06%	-6.28%	-12.60%	-0.09%	0.00%	-	-
Horiz. %	56.46%	49.87%	81.84%	87.33%	99.91%	100.00%	-	-
Total Cost	148,794	135,721	124,682	112,132	99,487	95,848	105,770	25.52%
YoY %	9.63%	8.85%	11.19%	12.71%	3.80%	-9.38%	-	-
Horiz. %	140.68%	128.32%	117.88%	106.01%	94.06%	90.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	106,038	101,363	99,516	96,649	94,949	92,410	91,035	10.69%
YoY %	4.61%	1.86%	2.97%	1.79%	2.75%	1.51%	-	-
Horiz. %	116.48%	111.35%	109.32%	106.17%	104.30%	101.51%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	3,961	1,320	2,642	2,642	1,322	1,322	-	-
YoY %	200.08%	-50.04%	0.00%	99.85%	0.00%	0.00%	-	-
Horiz. %	299.62%	99.85%	199.85%	199.85%	100.00%	100.00%	-	-
Div Payout %	32.27%	13.10%	24.56%	27.11%	14.94%	15.41%	-	-
YoY %	146.34%	-46.66%	-9.41%	81.46%	-3.05%	0.00%	-	-
Horiz. %	209.41%	85.01%	159.38%	175.92%	96.95%	100.00%	-	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	106,038	101,363	99,516	96,649	94,949	92,410	91,035	10.69%
YoY %	4.61%	1.86%	2.97%	1.79%	2.75%	1.51%	-	-
Horiz. %	116.48%	111.35%	109.32%	106.17%	104.30%	101.51%	100.00%	-
NOSH	132,052	131,984	131,810	132,034	132,057	132,203	131,935	0.05%
YoY %	0.05%	0.13%	-0.17%	-0.02%	-0.11%	0.20%	-	-
Horiz. %	100.09%	100.04%	99.91%	100.08%	100.09%	100.20%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	7.62%	6.91%	7.94%	8.00%	8.17%	8.21%	-6.24%	-
YoY %	10.27%	-12.97%	-0.75%	-2.08%	-0.49%	231.57%	-	-
Horiz. %	-122.12%	-110.74%	-127.24%	-128.21%	-130.93%	-131.57%	100.00%	-
ROE	11.58%	9.95%	10.81%	10.08%	9.32%	9.28%	-6.83%	-
YoY %	16.38%	-7.96%	7.24%	8.15%	0.43%	235.87%	-	-
Horiz. %	-169.55%	-145.68%	-158.27%	-147.58%	-136.46%	-135.87%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	121.97	110.47	102.75	92.31	82.03	78.99	75.46	37.68%
YoY %	10.41%	7.51%	11.31%	12.53%	3.85%	4.68%	-	-
Horiz. %	161.64%	146.40%	136.16%	122.33%	108.71%	104.68%	100.00%	-
EPS	9.29	7.64	8.16	7.38	6.70	6.49	-4.71	-
YoY %	21.60%	-6.37%	10.57%	10.15%	3.24%	237.79%	-	-
Horiz. %	-197.24%	-162.21%	-173.25%	-156.69%	-142.25%	-137.79%	100.00%	-
DPS	3.00	1.00	2.00	2.00	1.00	1.00	0.00	-
YoY %	200.00%	-50.00%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	300.00%	100.00%	200.00%	200.00%	100.00%	100.00%	-	-
NAPS	0.803	0.768	0.755	0.732	0.719	0.699	0.69	10.62%
YoY %	4.56%	1.72%	3.14%	1.81%	2.86%	1.30%	-	-
Horiz. %	116.38%	111.30%	109.42%	106.09%	104.20%	101.30%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 132,034
RPS	73.95	66.94	62.19	55.96	49.74	47.95	45.71	37.77%
YoY %	10.47%	7.64%	11.13%	12.51%	3.73%	4.90%	-	-
Horiz. %	161.78%	146.44%	136.05%	122.42%	108.82%	104.90%	100.00%	-
EPS	5.64	4.63	4.94	4.47	4.06	3.94	-2.85	-
YoY %	21.81%	-6.28%	10.51%	10.10%	3.05%	238.25%	-	-
Horiz. %	-197.89%	-162.46%	-173.33%	-156.84%	-142.46%	-138.25%	100.00%	-
DPS	1.82	0.61	1.21	1.21	0.61	0.61	0.00	-
YoY %	198.36%	-49.59%	0.00%	98.36%	0.00%	0.00%	-	-
Horiz. %	298.36%	100.00%	198.36%	198.36%	100.00%	100.00%	-	-
NAPS	0.4869	0.4654	0.4569	0.4438	0.4359	0.4243	0.418	10.69%
YoY %	4.62%	1.86%	2.95%	1.81%	2.73%	1.51%	-	-
Horiz. %	116.48%	111.34%	109.31%	106.17%	104.28%	101.51%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	0.38	0.43	0.48	0.74	0.60	0.31	0.31	-
P/RPS	0.31	0.39	0.47	0.80	0.73	0.39	0.41	-16.99%
YoY %	-20.51%	-17.02%	-41.25%	9.59%	87.18%	-4.88%	-	-
Horiz. %	75.61%	95.12%	114.63%	195.12%	178.05%	95.12%	100.00%	-
P/EPS	4.09	5.63	5.88	10.03	8.96	4.78	-6.58	-
YoY %	-27.35%	-4.25%	-41.38%	11.94%	87.45%	172.64%	-	-
Horiz. %	-62.16%	-85.56%	-89.36%	-152.43%	-136.17%	-72.64%	100.00%	-
EY	24.46	17.76	17.01	9.97	11.16	20.93	-15.20	-
YoY %	37.73%	4.41%	70.61%	-10.66%	-46.68%	237.70%	-	-
Horiz. %	-160.92%	-116.84%	-111.91%	-65.59%	-73.42%	-137.70%	100.00%	-
DY	7.89	2.33	4.17	2.70	1.67	3.23	0.00	-
YoY %	238.63%	-44.12%	54.44%	61.68%	-48.30%	0.00%	-	-
Horiz. %	244.27%	72.14%	129.10%	83.59%	51.70%	100.00%	-	-
P/NAPS	0.47	0.56	0.64	1.01	0.83	0.44	0.45	2.93%
YoY %	-16.07%	-12.50%	-36.63%	21.69%	88.64%	-2.22%	-	-
Horiz. %	104.44%	124.44%	142.22%	224.44%	184.44%	97.78%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	23/05/08	27/02/08	26/11/07	27/08/07	25/05/07	26/02/07	20/11/06	-
Price	0.41	0.38	0.44	0.51	0.77	0.81	0.35	-
P/RPS	0.34	0.34	0.43	0.55	0.94	1.03	0.46	-18.23%
YoY %	0.00%	-20.93%	-21.82%	-41.49%	-8.74%	123.91%	-	-
Horiz. %	73.91%	73.91%	93.48%	119.57%	204.35%	223.91%	100.00%	-
P/EPS	4.41	4.97	5.39	6.91	11.49	12.49	-7.43	-
YoY %	-11.27%	-7.79%	-22.00%	-39.86%	-8.01%	268.10%	-	-
Horiz. %	-59.35%	-66.89%	-72.54%	-93.00%	-154.64%	-168.10%	100.00%	-
EY	22.67	20.10	18.55	14.47	8.70	8.01	-13.46	-
YoY %	12.79%	8.36%	28.20%	66.32%	8.61%	159.51%	-	-
Horiz. %	-168.42%	-149.33%	-137.82%	-107.50%	-64.64%	-59.51%	100.00%	-
DY	7.32	2.63	4.55	3.92	1.30	1.23	0.00	-
YoY %	178.33%	-42.20%	16.07%	201.54%	5.69%	0.00%	-	-
Horiz. %	595.12%	213.82%	369.92%	318.70%	105.69%	100.00%	-	-
P/NAPS	0.51	0.49	0.58	0.70	1.07	1.16	0.51	0.00%
YoY %	4.08%	-15.52%	-17.14%	-34.58%	-7.76%	127.45%	-	-
Horiz. %	100.00%	96.08%	113.73%	137.25%	209.80%	227.45%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

923

HLIND

HONG LEONG INDUSTRIES BHD

919

JCY

JCY INTERNATIONAL BERHAD

443

GENTING

GENTING BHD

376

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

321

DNEX

DAGANG NEXCHANGE BERHAD

279

UCHITEC

UCHI TECHNOLOGIES BHD

277

NOTION

NOTION VTEC BHD

254

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.06

+0.01

49,090,800

MAXLAND-WB

0.03

+0.025

27,049,600

HIAPTEK

0.44

+0.015

26,375,400

SNS

0.77

+0.015

23,778,600

TCS

0.18

+0.02

22,485,300

NOVAMSC

0.225

+0.01

19,232,400

YGL

0.265

+0.02

17,654,700

More active Stocks

NESTLE

122.90

+1.40

3,700

F&N

31.96

+0.18

23,600

AJI

15.66

+0.16

6,700

CANONE

3.11

+0.11

200

DAYANG

2.73

+0.10

933,000

HUMEIND

3.45

+0.10

424,200

YTL

3.53

+0.08

1,413,500

NAIM

1.50

+0.08

1,189,900

MSM

2.41

+0.08

548,700

SUNCON

3.87

+0.08

431,100

More gainer Stocks

DLADY

35.86

-0.32

3,600

NIKKEI-HD

0.915

-0.275

80,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.14

-0.16

5,067,200

KUAISHO-C17

0.08

-0.12

58,800

NOTION

1.96

-0.09

10,822,200

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More