[ULICORP] QoQ TTM 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- 12.39%
YoY- 466.16%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 59,278 56,609 52,038 49,190 48,280 47,107 23,311 85.98%
PBT 13,799 12,034 11,220 10,620 10,670 8,564 5,336 88.07%
Tax -3,748 -2,694 -2,245 -2,003 -3,003 -3,389 -2,484 31.45%
NP 10,051 9,340 8,975 8,617 7,667 5,175 2,852 131.05%
-
NP to SH 10,051 9,340 8,975 8,617 7,667 5,175 3,778 91.65%
-
Tax Rate 27.16% 22.39% 20.01% 18.86% 28.14% 39.57% 46.55% -
Total Cost 49,227 47,269 43,063 40,573 40,613 41,932 20,459 79.27%
-
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 16.96% 16.50% 17.25% 17.52% 15.88% 10.99% 12.23% -
ROE 25.13% 16.10% 15.59% 15.74% 14.41% 10.19% 7.81% -
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 148.19 141.52 130.19 123.13 120.70 117.82 58.28 85.97%
EPS 25.13 23.35 22.45 21.57 19.17 12.94 9.45 91.60%
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 27.22 25.99 23.89 22.58 22.17 21.63 10.70 86.03%
EPS 4.61 4.29 4.12 3.96 3.52 2.38 1.73 91.86%
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 1.27 1.10 0.68 0.58 0.70 0.72 1.77 -19.80%
P/EPS 7.48 6.68 3.96 3.29 4.43 6.57 10.91 -22.19%
EY 13.37 14.97 25.23 30.38 22.55 15.23 9.17 28.49%
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 - -
Price 1.87 1.95 1.39 0.74 0.66 0.83 0.00 -
P/RPS 1.26 1.38 1.07 0.60 0.55 0.70 0.00 -
P/EPS 7.44 8.35 6.19 3.43 3.44 6.41 0.00 -
EY 13.44 11.97 16.15 29.15 29.04 15.59 0.00 -
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 0.00 -

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
Post a Comment