[ULICORP] YoY 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- 5.29%
YoY- 218.99%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 35,828 42,745 38,055 24,510 24,561 17,405 15,664 14.77%
PBT 7,436 11,412 3,412 2,985 1,564 4,946 3,777 11.94%
Tax -1,823 -2,605 -362 -835 -890 -1,414 -1,163 7.77%
NP 5,613 8,807 3,050 2,150 674 3,532 2,614 13.57%
-
NP to SH 5,613 8,807 3,050 2,150 674 3,532 2,614 13.57%
-
Tax Rate 24.52% 22.83% 10.61% 27.97% 56.91% 28.59% 30.79% -
Total Cost 30,215 33,938 35,005 22,360 23,887 13,873 13,050 15.00%
-
Net Worth 127,712 112,233 96,649 89,693 91,188 80,932 57,555 14.19%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 1,981 - 1,320 - - - - -
Div Payout % 35.29% - 43.29% - - - - -
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 127,712 112,233 96,649 89,693 91,188 80,932 57,555 14.19%
NOSH 132,070 132,038 132,034 131,901 132,156 43,985 39,969 22.02%
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 15.67% 20.60% 8.01% 8.77% 2.74% 20.29% 16.69% -
ROE 4.40% 7.85% 3.16% 2.40% 0.74% 4.36% 4.54% -
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 27.13 32.37 28.82 18.58 18.58 39.57 39.19 -5.94%
EPS 4.25 6.67 2.31 1.63 0.51 8.03 6.54 -6.92%
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 16.45 19.63 17.47 11.25 11.28 7.99 7.19 14.77%
EPS 2.58 4.04 1.40 0.99 0.31 1.62 1.20 13.59%
DPS 0.91 0.00 0.61 0.00 0.00 0.00 0.00 -
NAPS 0.5864 0.5153 0.4438 0.4118 0.4187 0.3716 0.2643 14.19%
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 1.44 1.14 2.57 1.78 5.11 4.50 2.27 -7.29%
P/EPS 9.18 5.55 32.03 20.25 186.27 22.17 13.61 -6.34%
EY 10.90 18.03 3.12 4.94 0.54 4.51 7.35 6.78%
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 1.84 1.54 1.77 1.67 4.95 4.47 3.55 -10.36%
P/EPS 11.76 7.50 22.08 19.02 180.39 22.04 21.25 -9.38%
EY 8.50 13.34 4.53 5.26 0.55 4.54 4.71 10.33%
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