[ULICORP] YoY Cumulative 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- 92.31%
YoY- 9.69%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 67,465 85,096 65,143 47,689 42,984 30,001 27,069 16.42%
PBT 11,365 17,175 6,086 4,986 5,552 7,852 5,886 11.57%
Tax -2,878 -3,865 -725 -1,059 -1,972 -2,173 -1,726 8.88%
NP 8,487 13,310 5,361 3,927 3,580 5,679 4,160 12.60%
-
NP to SH 8,487 13,310 5,361 3,927 3,580 5,679 4,160 12.60%
-
Tax Rate 25.32% 22.50% 11.91% 21.24% 35.52% 27.67% 29.32% -
Total Cost 58,978 71,786 59,782 43,762 39,404 24,322 22,909 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 1,979 - 1,320 - - - - -
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 6.65% 11.86% 5.55% 4.38% 3.93% 7.02% 7.22% -
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 51.11 64.45 49.33 36.19 32.54 68.20 67.67 -4.56%
EPS 6.43 10.08 4.06 2.98 2.71 12.91 10.40 -7.69%
DPS 1.50 0.00 1.00 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 30.98 39.07 29.91 21.90 19.74 13.77 12.43 16.42%
EPS 3.90 6.11 2.46 1.80 1.64 2.61 1.91 12.62%
DPS 0.91 0.00 0.61 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 0.76 0.57 1.50 0.91 2.92 2.61 1.32 -8.78%
P/EPS 6.07 3.67 18.23 11.07 35.06 13.79 8.56 -5.56%
EY 16.49 27.24 5.49 9.03 2.85 7.25 11.69 5.89%
DY 3.85 0.00 1.35 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 0.98 0.78 1.03 0.86 2.83 2.60 2.05 -11.56%
P/EPS 7.78 4.96 12.56 10.40 33.95 13.71 13.37 -8.62%
EY 12.86 20.16 7.96 9.61 2.95 7.29 7.48 9.44%
DY 3.00 0.00 1.96 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