[ULICORP] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 23.19%
YoY- -36.96%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 85,096 65,143 47,689 42,984 30,001 27,069 23,311 24.06%
PBT 17,175 6,086 4,986 5,552 7,852 5,886 5,336 21.48%
Tax -3,865 -725 -1,059 -1,972 -2,173 -1,726 -2,484 7.63%
NP 13,310 5,361 3,927 3,580 5,679 4,160 2,852 29.24%
-
NP to SH 13,310 5,361 3,927 3,580 5,679 4,160 2,852 29.24%
-
Tax Rate 22.50% 11.91% 21.24% 35.52% 27.67% 29.32% 46.55% -
Total Cost 71,786 59,782 43,762 39,404 24,322 22,909 20,459 23.24%
-
Net Worth 112,237 96,656 89,609 91,151 80,940 57,600 48,400 15.03%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 1,320 - - - - - -
Div Payout % - 24.63% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 112,237 96,656 89,609 91,151 80,940 57,600 48,400 15.03%
NOSH 132,043 132,044 131,778 132,103 43,989 40,000 39,999 22.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 15.64% 8.23% 8.23% 8.33% 18.93% 15.37% 12.23% -
ROE 11.86% 5.55% 4.38% 3.93% 7.02% 7.22% 5.89% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 64.45 49.33 36.19 32.54 68.20 67.67 58.28 1.68%
EPS 10.08 4.06 2.98 2.71 12.91 10.40 7.13 5.93%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.732 0.68 0.69 1.84 1.44 1.21 -5.71%
Adjusted Per Share Value based on latest NOSH - 132,156
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 39.07 29.91 21.90 19.74 13.77 12.43 10.70 24.06%
EPS 6.11 2.46 1.80 1.64 2.61 1.91 1.31 29.22%
DPS 0.00 0.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5153 0.4438 0.4114 0.4185 0.3716 0.2645 0.2222 15.03%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.37 0.74 0.33 0.95 1.78 0.89 1.03 -
P/RPS 0.57 1.50 0.91 2.92 2.61 1.32 1.77 -17.19%
P/EPS 3.67 18.23 11.07 35.06 13.79 8.56 14.45 -20.40%
EY 27.24 5.49 9.03 2.85 7.25 11.69 6.92 25.62%
DY 0.00 1.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.01 0.49 1.38 0.97 0.62 0.85 -10.38%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 27/08/07 29/08/06 23/08/05 17/08/04 22/08/03 19/08/02 -
Price 0.50 0.51 0.31 0.92 1.77 1.39 0.91 -
P/RPS 0.78 1.03 0.86 2.83 2.60 2.05 1.56 -10.90%
P/EPS 4.96 12.56 10.40 33.95 13.71 13.37 12.76 -14.55%
EY 20.16 7.96 9.61 2.95 7.29 7.48 7.84 17.03%
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.46 1.33 0.96 0.97 0.75 -3.91%

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