[ULICORP] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.26%
YoY- 49.54%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 30,744 35,837 37,315 41,433 27,870 25,282 20,444 7.03%
PBT 4,769 10,875 9,480 3,420 2,378 2,066 5,172 -1.34%
Tax -1,250 -3,032 -2,539 -362 -333 -605 -1,526 -3.26%
NP 3,519 7,843 6,941 3,058 2,045 1,461 3,646 -0.58%
-
NP to SH 3,519 7,843 6,941 3,058 2,045 1,461 3,646 -0.58%
-
Tax Rate 26.21% 27.88% 26.78% 10.58% 14.00% 29.28% 29.51% -
Total Cost 27,225 27,994 30,374 38,375 25,825 23,821 16,798 8.37%
-
Net Worth 150,723 135,496 119,422 99,516 91,035 90,818 83,563 10.32%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 150,723 135,496 119,422 99,516 91,035 90,818 83,563 10.32%
NOSH 131,797 132,037 131,958 131,810 131,935 131,621 43,980 20.06%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.45% 21.89% 18.60% 7.38% 7.34% 5.78% 17.83% -
ROE 2.33% 5.79% 5.81% 3.07% 2.25% 1.61% 4.36% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 23.33 27.14 28.28 31.43 21.12 19.21 46.48 -10.84%
EPS 2.67 5.94 5.26 2.32 1.55 1.11 8.29 -17.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1436 1.0262 0.905 0.755 0.69 0.69 1.90 -8.10%
Adjusted Per Share Value based on latest NOSH - 131,810
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 14.12 16.45 17.13 19.02 12.80 11.61 9.39 7.03%
EPS 1.62 3.60 3.19 1.40 0.94 0.67 1.67 -0.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.692 0.6221 0.5483 0.4569 0.418 0.417 0.3837 10.32%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.78 0.51 0.38 0.48 0.31 0.64 1.77 -
P/RPS 3.34 1.88 1.34 1.53 1.47 3.33 3.81 -2.16%
P/EPS 29.21 8.59 7.22 20.69 20.00 57.66 21.35 5.36%
EY 3.42 11.65 13.84 4.83 5.00 1.73 4.68 -5.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.50 0.42 0.64 0.45 0.93 0.93 -5.08%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 20/11/09 26/11/08 26/11/07 20/11/06 30/11/05 26/11/04 -
Price 0.80 0.60 0.28 0.44 0.35 0.47 3.80 -
P/RPS 3.43 2.21 0.99 1.40 1.66 2.45 8.17 -13.46%
P/EPS 29.96 10.10 5.32 18.97 22.58 42.34 45.84 -6.83%
EY 3.34 9.90 18.79 5.27 4.43 2.36 2.18 7.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.31 0.58 0.51 0.68 2.00 -16.04%

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