[ULICORP] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 131.98%
YoY- 36.52%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 66,289 67,465 85,096 65,143 47,689 42,984 30,001 14.11%
PBT 13,429 11,365 17,175 6,086 4,986 5,552 7,852 9.35%
Tax -3,200 -2,878 -3,865 -725 -1,059 -1,972 -2,173 6.66%
NP 10,229 8,487 13,310 5,361 3,927 3,580 5,679 10.29%
-
NP to SH 10,229 8,487 13,310 5,361 3,927 3,580 5,679 10.29%
-
Tax Rate 23.83% 25.32% 22.50% 11.91% 21.24% 35.52% 27.67% -
Total Cost 56,060 58,978 71,786 59,782 43,762 39,404 24,322 14.92%
-
Net Worth 147,429 127,634 112,237 96,656 89,609 91,151 80,940 10.50%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 1,979 - 1,320 - - - -
Div Payout % - 23.33% - 24.63% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 147,429 127,634 112,237 96,656 89,609 91,151 80,940 10.50%
NOSH 131,987 131,990 132,043 132,044 131,778 132,103 43,989 20.08%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 15.43% 12.58% 15.64% 8.23% 8.23% 8.33% 18.93% -
ROE 6.94% 6.65% 11.86% 5.55% 4.38% 3.93% 7.02% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 50.22 51.11 64.45 49.33 36.19 32.54 68.20 -4.97%
EPS 7.75 6.43 10.08 4.06 2.98 2.71 12.91 -8.14%
DPS 0.00 1.50 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.117 0.967 0.85 0.732 0.68 0.69 1.84 -7.97%
Adjusted Per Share Value based on latest NOSH - 132,034
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 30.44 30.98 39.07 29.91 21.90 19.74 13.77 14.12%
EPS 4.70 3.90 6.11 2.46 1.80 1.64 2.61 10.29%
DPS 0.00 0.91 0.00 0.61 0.00 0.00 0.00 -
NAPS 0.6769 0.586 0.5153 0.4438 0.4114 0.4185 0.3716 10.50%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.67 0.39 0.37 0.74 0.33 0.95 1.78 -
P/RPS 1.33 0.76 0.57 1.50 0.91 2.92 2.61 -10.62%
P/EPS 8.65 6.07 3.67 18.23 11.07 35.06 13.79 -7.47%
EY 11.57 16.49 27.24 5.49 9.03 2.85 7.25 8.09%
DY 0.00 3.85 0.00 1.35 0.00 0.00 0.00 -
P/NAPS 0.60 0.40 0.44 1.01 0.49 1.38 0.97 -7.69%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 17/08/09 26/08/08 27/08/07 29/08/06 23/08/05 17/08/04 -
Price 0.66 0.50 0.50 0.51 0.31 0.92 1.77 -
P/RPS 1.31 0.98 0.78 1.03 0.86 2.83 2.60 -10.79%
P/EPS 8.52 7.78 4.96 12.56 10.40 33.95 13.71 -7.61%
EY 11.74 12.86 20.16 7.96 9.61 2.95 7.29 8.26%
DY 0.00 3.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.59 0.70 0.46 1.33 0.96 -7.78%

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