[ULICORP] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 95.58%
YoY- 188.75%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 38,957 36,880 35,828 42,745 38,055 24,510 24,561 7.98%
PBT 10,903 7,684 7,436 11,412 3,412 2,985 1,564 38.19%
Tax -2,683 -1,796 -1,823 -2,605 -362 -835 -890 20.18%
NP 8,220 5,888 5,613 8,807 3,050 2,150 674 51.68%
-
NP to SH 8,220 5,888 5,613 8,807 3,050 2,150 674 51.68%
-
Tax Rate 24.61% 23.37% 24.52% 22.83% 10.61% 27.97% 56.91% -
Total Cost 30,737 30,992 30,215 33,938 35,005 22,360 23,887 4.28%
-
Net Worth 165,402 147,464 127,712 112,233 96,649 89,693 91,188 10.42%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - 1,981 - 1,320 - - -
Div Payout % - - 35.29% - 43.29% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 165,402 147,464 127,712 112,233 96,649 89,693 91,188 10.42%
NOSH 131,942 132,017 132,070 132,038 132,034 131,901 132,156 -0.02%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 21.10% 15.97% 15.67% 20.60% 8.01% 8.77% 2.74% -
ROE 4.97% 3.99% 4.40% 7.85% 3.16% 2.40% 0.74% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 29.53 27.94 27.13 32.37 28.82 18.58 18.58 8.02%
EPS 6.23 4.46 4.25 6.67 2.31 1.63 0.51 51.72%
DPS 0.00 0.00 1.50 0.00 1.00 0.00 0.00 -
NAPS 1.2536 1.117 0.967 0.85 0.732 0.68 0.69 10.45%
Adjusted Per Share Value based on latest NOSH - 132,038
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 17.89 16.93 16.45 19.63 17.47 11.25 11.28 7.98%
EPS 3.77 2.70 2.58 4.04 1.40 0.99 0.31 51.61%
DPS 0.00 0.00 0.91 0.00 0.61 0.00 0.00 -
NAPS 0.7594 0.6771 0.5864 0.5153 0.4438 0.4118 0.4187 10.42%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.03 0.67 0.39 0.37 0.74 0.33 0.95 -
P/RPS 3.49 2.40 1.44 1.14 2.57 1.78 5.11 -6.15%
P/EPS 16.53 15.02 9.18 5.55 32.03 20.25 186.27 -33.20%
EY 6.05 6.66 10.90 18.03 3.12 4.94 0.54 49.55%
DY 0.00 0.00 3.85 0.00 1.35 0.00 0.00 -
P/NAPS 0.82 0.60 0.40 0.44 1.01 0.49 1.38 -8.30%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 26/08/10 17/08/09 26/08/08 27/08/07 29/08/06 23/08/05 -
Price 1.19 0.66 0.50 0.50 0.51 0.31 0.92 -
P/RPS 4.03 2.36 1.84 1.54 1.77 1.67 4.95 -3.36%
P/EPS 19.10 14.80 11.76 7.50 22.08 19.02 180.39 -31.20%
EY 5.24 6.76 8.50 13.34 4.53 5.26 0.55 45.57%
DY 0.00 0.00 3.00 0.00 1.96 0.00 0.00 -
P/NAPS 0.95 0.59 0.52 0.59 0.70 0.46 1.33 -5.45%

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