[ULICORP] YoY Annualized Quarter 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- -6.13%
YoY- -45.94%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 163,216 142,100 100,745 91,021 67,260 59,448 48,342 22.45%
PBT 35,540 12,674 9,818 10,157 17,365 13,237 11,418 20.81%
Tax -8,538 -1,449 -1,856 -3,436 -4,932 -4,106 -3,284 17.24%
NP 27,001 11,225 7,962 6,721 12,433 9,130 8,134 22.11%
-
NP to SH 27,001 11,225 7,962 6,721 12,433 9,130 8,134 22.11%
-
Tax Rate 24.02% 11.43% 18.90% 33.83% 28.40% 31.02% 28.76% -
Total Cost 136,214 130,874 92,782 84,300 54,826 50,317 40,208 22.52%
-
Net Worth 119,472 99,629 91,165 91,054 83,612 57,999 50,808 15.30%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 119,472 99,629 91,165 91,054 83,612 57,999 50,808 15.30%
NOSH 132,014 131,959 132,123 131,963 44,006 39,999 40,006 21.99%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 16.54% 7.90% 7.90% 7.38% 18.49% 15.36% 16.83% -
ROE 22.60% 11.27% 8.73% 7.38% 14.87% 15.74% 16.01% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 123.64 107.68 76.25 68.97 152.84 148.62 120.84 0.38%
EPS 20.45 8.51 6.03 5.09 28.25 22.83 20.33 0.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.905 0.755 0.69 0.69 1.90 1.45 1.27 -5.48%
Adjusted Per Share Value based on latest NOSH - 131,621
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 74.94 65.24 46.26 41.79 30.88 27.29 22.20 22.45%
EPS 12.40 5.15 3.66 3.09 5.71 4.19 3.73 22.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5485 0.4574 0.4186 0.4181 0.3839 0.2663 0.2333 15.29%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.38 0.48 0.31 0.64 1.77 1.56 0.85 -
P/RPS 0.31 0.45 0.41 0.93 1.16 1.05 0.70 -12.68%
P/EPS 1.86 5.64 5.14 12.57 6.26 6.83 4.18 -12.61%
EY 53.82 17.72 19.44 7.96 15.96 14.63 23.92 14.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.64 0.45 0.93 0.93 1.08 0.67 -7.48%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 26/11/07 20/11/06 30/11/05 26/11/04 07/11/03 18/11/02 -
Price 0.28 0.44 0.35 0.47 3.80 1.95 0.83 -
P/RPS 0.23 0.41 0.46 0.68 2.49 1.31 0.69 -16.71%
P/EPS 1.37 5.17 5.81 9.23 13.45 8.54 4.08 -16.61%
EY 73.05 19.33 17.22 10.84 7.44 11.71 24.50 19.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.58 0.51 0.68 2.00 1.34 0.65 -11.59%

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