[ULICORP] YoY 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- 31.98%
YoY- 41.86%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 36,880 35,828 42,745 38,055 24,510 24,561 17,405 13.32%
PBT 7,684 7,436 11,412 3,412 2,985 1,564 4,946 7.61%
Tax -1,796 -1,823 -2,605 -362 -835 -890 -1,414 4.06%
NP 5,888 5,613 8,807 3,050 2,150 674 3,532 8.88%
-
NP to SH 5,888 5,613 8,807 3,050 2,150 674 3,532 8.88%
-
Tax Rate 23.37% 24.52% 22.83% 10.61% 27.97% 56.91% 28.59% -
Total Cost 30,992 30,215 33,938 35,005 22,360 23,887 13,873 14.32%
-
Net Worth 147,464 127,712 112,233 96,649 89,693 91,188 80,932 10.51%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 1,981 - 1,320 - - - -
Div Payout % - 35.29% - 43.29% - - - -
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 147,464 127,712 112,233 96,649 89,693 91,188 80,932 10.51%
NOSH 132,017 132,070 132,038 132,034 131,901 132,156 43,985 20.09%
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 15.97% 15.67% 20.60% 8.01% 8.77% 2.74% 20.29% -
ROE 3.99% 4.40% 7.85% 3.16% 2.40% 0.74% 4.36% -
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 27.94 27.13 32.37 28.82 18.58 18.58 39.57 -5.63%
EPS 4.46 4.25 6.67 2.31 1.63 0.51 8.03 -9.33%
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 16.93 16.45 19.63 17.47 11.25 11.28 7.99 13.32%
EPS 2.70 2.58 4.04 1.40 0.99 0.31 1.62 8.88%
DPS 0.00 0.91 0.00 0.61 0.00 0.00 0.00 -
NAPS 0.6771 0.5864 0.5153 0.4438 0.4118 0.4187 0.3716 10.51%
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 2.40 1.44 1.14 2.57 1.78 5.11 4.50 -9.94%
P/EPS 15.02 9.18 5.55 32.03 20.25 186.27 22.17 -6.28%
EY 6.66 10.90 18.03 3.12 4.94 0.54 4.51 6.70%
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 2.36 1.84 1.54 1.77 1.67 4.95 4.47 -10.09%
P/EPS 14.80 11.76 7.50 22.08 19.02 180.39 22.04 -6.41%
EY 6.76 8.50 13.34 4.53 5.26 0.55 4.54 6.85%
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