[ULICORP] YoY Quarter Result on 31-Mar-2005 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -33.7%
YoY- 35.35%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 42,352 27,087 23,179 18,423 12,596 11,405 10,495 26.15%
PBT 5,763 2,673 2,266 3,988 2,906 2,109 2,159 17.76%
Tax -1,260 -362 -224 -1,082 -759 -563 -1,563 -3.52%
NP 4,503 2,311 2,042 2,906 2,147 1,546 596 40.03%
-
NP to SH 4,503 2,311 2,042 2,906 2,147 1,546 596 40.03%
-
Tax Rate 21.86% 13.54% 9.89% 27.13% 26.12% 26.70% 72.39% -
Total Cost 37,849 24,776 21,137 15,517 10,449 9,859 9,899 25.02%
-
Net Worth 106,038 94,949 86,949 91,142 63,570 54,729 3,397,200 -43.85%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 2,641 - - - - - - -
Div Payout % 58.65% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 106,038 94,949 86,949 91,142 63,570 54,729 3,397,200 -43.85%
NOSH 132,052 132,057 131,741 132,090 39,981 39,948 2,980,000 -40.48%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 10.63% 8.53% 8.81% 15.77% 17.05% 13.56% 5.68% -
ROE 4.25% 2.43% 2.35% 3.19% 3.38% 2.82% 0.02% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 32.07 20.51 17.59 13.95 31.50 28.55 0.35 112.18%
EPS 3.41 1.75 1.55 2.20 5.37 3.87 0.02 135.29%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.803 0.719 0.66 0.69 1.59 1.37 1.14 -5.66%
Adjusted Per Share Value based on latest NOSH - 132,090
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 19.45 12.44 10.64 8.46 5.78 5.24 4.82 26.14%
EPS 2.07 1.06 0.94 1.33 0.99 0.71 0.27 40.37%
DPS 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4869 0.4359 0.3992 0.4185 0.2919 0.2513 15.5978 -43.85%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.38 0.60 0.31 1.03 1.88 0.71 0.00 -
P/RPS 1.18 2.93 1.76 7.38 5.97 2.49 0.00 -
P/EPS 11.14 34.29 20.00 46.82 35.01 18.35 0.00 -
EY 8.97 2.92 5.00 2.14 2.86 5.45 0.00 -
DY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.83 0.47 1.49 1.18 0.52 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/05/08 25/05/07 29/05/06 25/05/05 20/05/04 23/05/03 02/07/02 -
Price 0.41 0.77 0.36 1.00 1.77 0.74 1.01 -
P/RPS 1.28 3.75 2.05 7.17 5.62 2.59 286.78 -59.38%
P/EPS 12.02 44.00 23.23 45.45 32.96 19.12 5,050.00 -63.42%
EY 8.32 2.27 4.31 2.20 3.03 5.23 0.02 172.97%
DY 4.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.07 0.55 1.45 1.11 0.54 0.89 -8.85%

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