[ULICORP] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -3.84%
YoY- 9.69%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 134,930 170,192 130,286 95,378 85,968 60,002 54,138 16.42%
PBT 22,730 34,350 12,172 9,972 11,104 15,704 11,772 11.57%
Tax -5,756 -7,730 -1,450 -2,118 -3,944 -4,346 -3,452 8.88%
NP 16,974 26,620 10,722 7,854 7,160 11,358 8,320 12.60%
-
NP to SH 16,974 26,620 10,722 7,854 7,160 11,358 8,320 12.60%
-
Tax Rate 25.32% 22.50% 11.91% 21.24% 35.52% 27.67% 29.32% -
Total Cost 117,956 143,572 119,564 87,524 78,808 48,644 45,818 17.05%
-
Net Worth 127,634 112,237 96,656 89,609 91,151 80,940 57,600 14.16%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 3,959 - 2,640 - - - - -
Div Payout % 23.33% - 24.63% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 127,634 112,237 96,656 89,609 91,151 80,940 57,600 14.16%
NOSH 131,990 132,043 132,044 131,778 132,103 43,989 40,000 21.99%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 12.58% 15.64% 8.23% 8.23% 8.33% 18.93% 15.37% -
ROE 13.30% 23.72% 11.09% 8.76% 7.86% 14.03% 14.44% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 102.23 128.89 98.67 72.38 65.08 136.40 135.35 -4.56%
EPS 12.86 20.16 8.12 5.96 5.42 25.82 20.80 -7.69%
DPS 3.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.967 0.85 0.732 0.68 0.69 1.84 1.44 -6.41%
Adjusted Per Share Value based on latest NOSH - 131,901
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 61.95 78.14 59.82 43.79 39.47 27.55 24.86 16.42%
EPS 7.79 12.22 4.92 3.61 3.29 5.21 3.82 12.59%
DPS 1.82 0.00 1.21 0.00 0.00 0.00 0.00 -
NAPS 0.586 0.5153 0.4438 0.4114 0.4185 0.3716 0.2645 14.16%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.39 0.37 0.74 0.33 0.95 1.78 0.89 -
P/RPS 0.38 0.29 0.75 0.46 1.46 1.30 0.66 -8.78%
P/EPS 3.03 1.84 9.11 5.54 17.53 6.89 4.28 -5.58%
EY 32.97 54.49 10.97 18.06 5.71 14.51 23.37 5.89%
DY 7.69 0.00 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 1.01 0.49 1.38 0.97 0.62 -7.03%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 17/08/09 26/08/08 27/08/07 29/08/06 23/08/05 17/08/04 22/08/03 -
Price 0.50 0.50 0.51 0.31 0.92 1.77 1.39 -
P/RPS 0.49 0.39 0.52 0.43 1.41 1.30 1.03 -11.63%
P/EPS 3.89 2.48 6.28 5.20 16.97 6.86 6.68 -8.61%
EY 25.72 40.32 15.92 19.23 5.89 14.59 14.96 9.44%
DY 6.00 0.00 3.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.70 0.46 1.33 0.96 0.97 -9.86%

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