[ULICORP] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 52.08%
YoY- 18.47%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 103,002 122,412 106,575 75,559 68,266 50,445 44,586 14.96%
PBT 22,240 26,655 9,506 7,364 7,618 13,024 9,928 14.37%
Tax -5,910 -6,404 -1,087 -1,392 -2,577 -3,699 -3,080 11.46%
NP 16,330 20,251 8,419 5,972 5,041 9,325 6,848 15.57%
-
NP to SH 16,330 20,251 8,419 5,972 5,041 9,325 6,848 15.57%
-
Tax Rate 26.57% 24.03% 11.43% 18.90% 33.83% 28.40% 31.02% -
Total Cost 86,672 102,161 98,156 69,587 63,225 41,120 37,738 14.84%
-
Net Worth 135,471 119,472 99,629 91,165 91,054 83,612 57,999 15.17%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 1,980 - - - - - - -
Div Payout % 12.13% - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 135,471 119,472 99,629 91,165 91,054 83,612 57,999 15.17%
NOSH 132,012 132,014 131,959 132,123 131,963 44,006 39,999 21.99%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 15.85% 16.54% 7.90% 7.90% 7.38% 18.49% 15.36% -
ROE 12.05% 16.95% 8.45% 6.55% 5.54% 11.15% 11.81% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 78.02 92.73 80.76 57.19 51.73 114.63 111.47 -5.76%
EPS 12.37 15.34 6.38 4.52 3.82 21.19 17.12 -5.26%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0262 0.905 0.755 0.69 0.69 1.90 1.45 -5.59%
Adjusted Per Share Value based on latest NOSH - 131,935
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 47.29 56.20 48.93 34.69 31.34 23.16 20.47 14.96%
EPS 7.50 9.30 3.87 2.74 2.31 4.28 3.14 15.60%
DPS 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.622 0.5485 0.4574 0.4186 0.4181 0.3839 0.2663 15.17%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.51 0.38 0.48 0.31 0.64 1.77 1.56 -
P/RPS 0.65 0.41 0.59 0.54 1.24 1.54 1.40 -11.99%
P/EPS 4.12 2.48 7.52 6.86 16.75 8.35 9.11 -12.37%
EY 24.25 40.37 13.29 14.58 5.97 11.97 10.97 14.12%
DY 2.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.64 0.45 0.93 0.93 1.08 -12.03%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 26/11/08 26/11/07 20/11/06 30/11/05 26/11/04 07/11/03 -
Price 0.60 0.28 0.44 0.35 0.47 3.80 1.95 -
P/RPS 0.77 0.30 0.54 0.61 0.91 3.31 1.75 -12.77%
P/EPS 4.85 1.83 6.90 7.74 12.30 17.93 11.39 -13.25%
EY 20.62 54.79 14.50 12.91 8.13 5.58 8.78 15.27%
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.31 0.58 0.51 0.68 2.00 1.34 -13.01%

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