[ULICORP] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -18.82%
YoY- -24.78%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 96,965 97,016 92,260 90,837 85,999 78,843 73,016 20.88%
PBT -9,383 -10,804 -9,082 13,503 16,609 19,991 18,909 -
Tax 2,582 2,527 1,669 -4,079 -5,000 -5,524 -5,201 -
NP -6,801 -8,277 -7,413 9,424 11,609 14,467 13,708 -
-
NP to SH -6,801 -8,277 -7,413 9,424 11,609 14,467 13,708 -
-
Tax Rate - - - 30.21% 30.10% 27.63% 27.51% -
Total Cost 103,766 105,293 99,673 81,413 74,390 64,376 59,308 45.34%
-
Net Worth 89,693 86,949 85,844 90,818 91,188 91,142 86,253 2.64%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 89,693 86,949 85,844 90,818 91,188 91,142 86,253 2.64%
NOSH 131,901 131,741 132,067 131,621 132,156 132,090 130,686 0.62%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -7.01% -8.53% -8.03% 10.37% 13.50% 18.35% 18.77% -
ROE -7.58% -9.52% -8.64% 10.38% 12.73% 15.87% 15.89% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 73.51 73.64 69.86 69.01 65.07 59.69 55.87 20.13%
EPS -5.16 -6.28 -5.61 7.16 8.78 10.95 10.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.66 0.65 0.69 0.69 0.69 0.66 2.01%
Adjusted Per Share Value based on latest NOSH - 131,621
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 44.52 44.54 42.36 41.71 39.49 36.20 33.52 20.89%
EPS -3.12 -3.80 -3.40 4.33 5.33 6.64 6.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4118 0.3992 0.3941 0.417 0.4187 0.4185 0.396 2.64%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.33 0.31 0.35 0.64 0.95 1.03 1.16 -
P/RPS 0.45 0.42 0.50 0.93 1.46 1.73 2.08 -64.06%
P/EPS -6.40 -4.93 -6.24 8.94 10.81 9.40 11.06 -
EY -15.62 -20.27 -16.04 11.19 9.25 10.63 9.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.54 0.93 1.38 1.49 1.76 -57.46%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 27/02/06 30/11/05 23/08/05 25/05/05 23/02/05 -
Price 0.31 0.36 0.34 0.47 0.92 1.00 1.16 -
P/RPS 0.42 0.49 0.49 0.68 1.41 1.68 2.08 -65.68%
P/EPS -6.01 -5.73 -6.06 6.56 10.47 9.13 11.06 -
EY -16.63 -17.45 -16.51 15.23 9.55 10.95 9.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.55 0.52 0.68 1.33 1.45 1.76 -59.22%

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