[ULICORP] QoQ TTM Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	165,758	161,068	145,803	135,441	121,878	108,333	104,425	36.11%
YoY %	2.91%	10.47%	7.65%	11.13%	12.50%	3.74%	-	-
Horiz. %	158.73%	154.24%	139.62%	129.70%	116.71%	103.74%	100.00%	-
PBT	23,318	15,318	12,228	15,111	14,069	13,642	13,235	45.92%
YoY %	52.23%	25.27%	-19.08%	7.41%	3.13%	3.08%	-	-
Horiz. %	176.18%	115.74%	92.39%	114.17%	106.30%	103.08%	100.00%	-
Tax	-5,287	-3,044	-2,146	-4,352	-4,323	-4,796	-4,658	8.81%
YoY %	-73.69%	-41.85%	50.69%	-0.67%	9.86%	-2.96%	-	-
Horiz. %	113.50%	65.35%	46.07%	93.43%	92.81%	102.96%	100.00%	-
NP	18,031	12,274	10,082	10,759	9,746	8,846	8,577	64.17%
YoY %	46.90%	21.74%	-6.29%	10.39%	10.17%	3.14%	-	-
Horiz. %	210.23%	143.10%	117.55%	125.44%	113.63%	103.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,031	12,274	10,082	10,759	9,746	8,846	8,577	64.17%
YoY %	46.90%	21.74%	-6.29%	10.39%	10.17%	3.14%	-	-
Horiz. %	210.23%	143.10%	117.55%	125.44%	113.63%	103.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.67%	19.87%	17.55%	28.80%	30.73%	35.16%	35.19%	-
YoY %	14.09%	13.22%	-39.06%	-6.28%	-12.60%	-0.09%	-	-
Horiz. %	64.42%	56.46%	49.87%	81.84%	87.33%	99.91%	100.00%	-
Total Cost	147,727	148,794	135,721	124,682	112,132	99,487	95,848	33.46%
YoY %	-0.72%	9.63%	8.85%	11.19%	12.71%	3.80%	-	-
Horiz. %	154.13%	155.24%	141.60%	130.08%	116.99%	103.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	112,233	106,038	101,363	99,516	96,649	94,949	92,410	13.84%
YoY %	5.84%	4.61%	1.86%	2.97%	1.79%	2.75%	-	-
Horiz. %	121.45%	114.75%	109.69%	107.69%	104.59%	102.75%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	2,641	3,961	1,320	2,642	2,642	1,322	1,322	58.68%
YoY %	-33.32%	200.08%	-50.04%	0.00%	99.85%	0.00%	-	-
Horiz. %	199.77%	299.62%	99.85%	199.85%	199.85%	100.00%	100.00%	-
Div Payout %	14.65%	32.27%	13.10%	24.56%	27.11%	14.94%	15.41%	-
YoY %	-54.60%	146.34%	-46.66%	-9.41%	81.46%	-3.05%	-	-
Horiz. %	95.07%	209.41%	85.01%	159.38%	175.92%	96.95%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	112,233	106,038	101,363	99,516	96,649	94,949	92,410	13.84%
YoY %	5.84%	4.61%	1.86%	2.97%	1.79%	2.75%	-	-
Horiz. %	121.45%	114.75%	109.69%	107.69%	104.59%	102.75%	100.00%	-
NOSH	132,038	132,052	131,984	131,810	132,034	132,057	132,203	-0.08%
YoY %	-0.01%	0.05%	0.13%	-0.17%	-0.02%	-0.11%	-	-
Horiz. %	99.88%	99.89%	99.83%	99.70%	99.87%	99.89%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	10.88%	7.62%	6.91%	7.94%	8.00%	8.17%	8.21%	-
YoY %	42.78%	10.27%	-12.97%	-0.75%	-2.08%	-0.49%	-	-
Horiz. %	132.52%	92.81%	84.17%	96.71%	97.44%	99.51%	100.00%	-
ROE	16.07%	11.58%	9.95%	10.81%	10.08%	9.32%	9.28%	-
YoY %	38.77%	16.38%	-7.96%	7.24%	8.15%	0.43%	-	-
Horiz. %	173.17%	124.78%	107.22%	116.49%	108.62%	100.43%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	125.54	121.97	110.47	102.75	92.31	82.03	78.99	36.22%
YoY %	2.93%	10.41%	7.51%	11.31%	12.53%	3.85%	-	-
Horiz. %	158.93%	154.41%	139.85%	130.08%	116.86%	103.85%	100.00%	-
EPS	13.66	9.29	7.64	8.16	7.38	6.70	6.49	64.31%
YoY %	47.04%	21.60%	-6.37%	10.57%	10.15%	3.24%	-	-
Horiz. %	210.48%	143.14%	117.72%	125.73%	113.71%	103.24%	100.00%	-
DPS	2.00	3.00	1.00	2.00	2.00	1.00	1.00	58.80%
YoY %	-33.33%	200.00%	-50.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	200.00%	300.00%	100.00%	200.00%	200.00%	100.00%	100.00%	-
NAPS	0.85	0.803	0.768	0.755	0.732	0.719	0.699	13.94%
YoY %	5.85%	4.56%	1.72%	3.14%	1.81%	2.86%	-	-
Horiz. %	121.60%	114.88%	109.87%	108.01%	104.72%	102.86%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 131,810
RPS	76.11	73.95	66.94	62.19	55.96	49.74	47.95	36.11%
YoY %	2.92%	10.47%	7.64%	11.13%	12.51%	3.73%	-	-
Horiz. %	158.73%	154.22%	139.60%	129.70%	116.70%	103.73%	100.00%	-
EPS	8.28	5.64	4.63	4.94	4.47	4.06	3.94	64.14%
YoY %	46.81%	21.81%	-6.28%	10.51%	10.10%	3.05%	-	-
Horiz. %	210.15%	143.15%	117.51%	125.38%	113.45%	103.05%	100.00%	-
DPS	1.21	1.82	0.61	1.21	1.21	0.61	0.61	57.93%
YoY %	-33.52%	198.36%	-49.59%	0.00%	98.36%	0.00%	-	-
Horiz. %	198.36%	298.36%	100.00%	198.36%	198.36%	100.00%	100.00%	-
NAPS	0.5153	0.4869	0.4654	0.4569	0.4438	0.4359	0.4243	13.84%
YoY %	5.83%	4.62%	1.86%	2.95%	1.81%	2.73%	-	-
Horiz. %	121.45%	114.75%	109.69%	107.68%	104.60%	102.73%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	0.37	0.38	0.43	0.48	0.74	0.60	0.31	-
P/RPS	0.29	0.31	0.39	0.47	0.80	0.73	0.39	-17.93%
YoY %	-6.45%	-20.51%	-17.02%	-41.25%	9.59%	87.18%	-	-
Horiz. %	74.36%	79.49%	100.00%	120.51%	205.13%	187.18%	100.00%	-
P/EPS	2.71	4.09	5.63	5.88	10.03	8.96	4.78	-31.52%
YoY %	-33.74%	-27.35%	-4.25%	-41.38%	11.94%	87.45%	-	-
Horiz. %	56.69%	85.56%	117.78%	123.01%	209.83%	187.45%	100.00%	-
EY	36.91	24.46	17.76	17.01	9.97	11.16	20.93	46.01%
YoY %	50.90%	37.73%	4.41%	70.61%	-10.66%	-46.68%	-	-
Horiz. %	176.35%	116.87%	84.85%	81.27%	47.63%	53.32%	100.00%	-
DY	5.41	7.89	2.33	4.17	2.70	1.67	3.23	41.08%
YoY %	-31.43%	238.63%	-44.12%	54.44%	61.68%	-48.30%	-	-
Horiz. %	167.49%	244.27%	72.14%	129.10%	83.59%	51.70%	100.00%	-
P/NAPS	0.44	0.47	0.56	0.64	1.01	0.83	0.44	0.00%
YoY %	-6.38%	-16.07%	-12.50%	-36.63%	21.69%	88.64%	-	-
Horiz. %	100.00%	106.82%	127.27%	145.45%	229.55%	188.64%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	26/08/08	23/05/08	27/02/08	26/11/07	27/08/07	25/05/07	26/02/07	-
Price	0.50	0.41	0.38	0.44	0.51	0.77	0.81	-
P/RPS	0.40	0.34	0.34	0.43	0.55	0.94	1.03	-46.80%
YoY %	17.65%	0.00%	-20.93%	-21.82%	-41.49%	-8.74%	-	-
Horiz. %	38.83%	33.01%	33.01%	41.75%	53.40%	91.26%	100.00%	-
P/EPS	3.66	4.41	4.97	5.39	6.91	11.49	12.49	-55.91%
YoY %	-17.01%	-11.27%	-7.79%	-22.00%	-39.86%	-8.01%	-	-
Horiz. %	29.30%	35.31%	39.79%	43.15%	55.32%	91.99%	100.00%	-
EY	27.31	22.67	20.10	18.55	14.47	8.70	8.01	126.69%
YoY %	20.47%	12.79%	8.36%	28.20%	66.32%	8.61%	-	-
Horiz. %	340.95%	283.02%	250.94%	231.59%	180.65%	108.61%	100.00%	-
DY	4.00	7.32	2.63	4.55	3.92	1.30	1.23	119.65%
YoY %	-45.36%	178.33%	-42.20%	16.07%	201.54%	5.69%	-	-
Horiz. %	325.20%	595.12%	213.82%	369.92%	318.70%	105.69%	100.00%	-
P/NAPS	0.59	0.51	0.49	0.58	0.70	1.07	1.16	-36.30%
YoY %	15.69%	4.08%	-15.52%	-17.14%	-34.58%	-7.76%	-	-
Horiz. %	50.86%	43.97%	42.24%	50.00%	60.34%	92.24%	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

2024-07-01 10:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-07-01 10:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-07-01 09:30:00

TURTLE SYSTEM 20

30 Mins

BUY

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

900

HLIND

HONG LEONG INDUSTRIES BHD

890

JCY

JCY INTERNATIONAL BERHAD

557

GENTING

GENTING BHD

406

YTLPOWR

YTL POWER INTERNATIONAL BHD

392

NOTION

NOTION VTEC BHD

346

DNEX

DAGANG NEXCHANGE BERHAD

328

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

294

MYEG

MY E.G. SERVICES BHD

275

Daily Stocks

AHB-WC

0.075

0.00

70,358,000

INGENIEU

0.055

+0.005

54,865,100

NOVAMSC

0.23

+0.015

44,400,100

EATECH

0.355

+0.015

40,921,700

SNS

0.78

+0.025

35,618,800

HIAPTEK

0.44

+0.015

32,957,300

MAXLAND-WB

0.03

+0.025

32,588,400

TCS

0.175

+0.015

30,666,100

MYEG

1.00

-0.02

28,904,900

YGL

0.27

+0.025

27,620,300

More active Stocks

NESTLE

122.40

+0.90

78,200

AJI

15.72

+0.22

116,400

BIPORT

6.50

+0.20

1,000

UTDPLT

24.68

+0.18

54,500

HUMEIND

3.52

+0.17

1,172,500

HEIM

22.20

+0.16

84,600

CANONE

3.13

+0.13

22,100

YTL

3.57

+0.12

4,126,700

KSENG

6.20

+0.12

320,400

HLBANK

19.32

+0.12

75,300

More gainer Stocks

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.13

-0.17

6,933,600

KHIND

2.65

-0.13

4,000

KUAISHO-C17

0.08

-0.12

58,800

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

CVIEW

1.42

-0.08

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