[ULICORP] YoY TTM Result on 30-Jun-2002 [#2]

	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	85,999	62,210	52,038	23,311	54.45%
YoY %	38.24%	19.55%	123.23%	-	-
Horiz. %	368.92%	266.87%	223.23%	100.00%	-
PBT	16,609	15,765	11,220	5,336	45.95%
YoY %	5.35%	40.51%	110.27%	-	-
Horiz. %	311.26%	295.45%	210.27%	100.00%	-
Tax	-5,000	-4,195	-2,245	-2,484	26.23%
YoY %	-19.19%	-86.86%	9.62%	-	-
Horiz. %	201.29%	168.88%	90.38%	100.00%	-
NP	11,609	11,570	8,975	2,852	59.59%
YoY %	0.34%	28.91%	214.69%	-	-
Horiz. %	407.05%	405.68%	314.69%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	11,609	11,570	8,975	3,778	45.33%
YoY %	0.34%	28.91%	137.56%	-	-
Horiz. %	307.28%	306.25%	237.56%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	30.10%	26.61%	20.01%	46.55%	-
YoY %	13.12%	32.98%	-57.01%	-	-
Horiz. %	64.66%	57.16%	42.99%	100.00%	-
Total Cost	74,390	50,640	43,063	20,459	53.71%
YoY %	46.90%	17.60%	110.48%	-	-
Horiz. %	363.61%	247.52%	210.48%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	91,188	43,985	57,555	48,400	23.48%
YoY %	107.32%	-23.58%	18.92%	-	-
Horiz. %	188.40%	90.88%	118.92%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	-	-	-	-	-
YoY %	-	-	-	-	-
Horiz. %	-	-	-	-	-
Div Payout %	-	-	-	-	-
YoY %	-	-	-	-	-
Horiz. %	-	-	-	-	-

	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	91,188	43,985	57,555	48,400	23.48%
YoY %	107.32%	-23.58%	18.92%	-	-
Horiz. %	188.40%	90.88%	118.92%	100.00%	-
NOSH	132,156	43,985	39,969	40,000	48.88%
YoY %	200.46%	10.05%	-0.08%	-	-
Horiz. %	330.39%	109.96%	99.92%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	13.50%	18.60%	17.25%	12.23%	-
YoY %	-27.42%	7.83%	41.05%	-	-
Horiz. %	110.38%	152.09%	141.05%	100.00%	-
ROE	12.73%	26.30%	15.59%	7.81%	-
YoY %	-51.60%	68.70%	99.62%	-	-
Horiz. %	163.00%	336.75%	199.62%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	65.07	141.43	130.19	58.28	3.73%
YoY %	-53.99%	8.63%	123.39%	-	-
Horiz. %	111.65%	242.67%	223.39%	100.00%	-
EPS	8.78	26.30	22.45	9.45	-2.41%
YoY %	-66.62%	17.15%	137.57%	-	-
Horiz. %	92.91%	278.31%	237.57%	100.00%	-
DPS	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NAPS	0.69	1.00	1.44	1.21	-17.06%
YoY %	-31.00%	-30.56%	19.01%	-	-
Horiz. %	57.02%	82.64%	119.01%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 40,000
RPS	39.49	28.56	23.89	10.70	54.47%
YoY %	38.27%	19.55%	123.27%	-	-
Horiz. %	369.07%	266.92%	223.27%	100.00%	-
EPS	5.33	5.31	4.12	1.73	45.46%
YoY %	0.38%	28.88%	138.15%	-	-
Horiz. %	308.09%	306.94%	238.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NAPS	0.4187	0.202	0.2643	0.2222	23.49%
YoY %	107.28%	-23.57%	18.95%	-	-
Horiz. %	188.43%	90.91%	118.95%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	0.95	1.78	0.89	1.03	-
P/RPS	1.46	1.26	0.68	1.77	-6.21%
YoY %	15.87%	85.29%	-61.58%	-	-
Horiz. %	82.49%	71.19%	38.42%	100.00%	-
P/EPS	10.81	6.77	3.96	10.91	-0.30%
YoY %	59.68%	70.96%	-63.70%	-	-
Horiz. %	99.08%	62.05%	36.30%	100.00%	-
EY	9.25	14.78	25.23	9.17	0.28%
YoY %	-37.42%	-41.42%	175.14%	-	-
Horiz. %	100.87%	161.18%	275.14%	100.00%	-
DY	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
P/NAPS	1.38	1.78	0.62	0.85	17.51%
YoY %	-22.47%	187.10%	-27.06%	-	-
Horiz. %	162.35%	209.41%	72.94%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	23/08/05	17/08/04	22/08/03	-	-
Price	0.92	1.77	1.39	0.00	-
P/RPS	1.41	1.25	1.07	0.00	-
YoY %	12.80%	16.82%	0.00%	-	-
Horiz. %	131.78%	116.82%	100.00%	-	-
P/EPS	10.47	6.73	6.19	0.00	-
YoY %	55.57%	8.72%	0.00%	-	-
Horiz. %	169.14%	108.72%	100.00%	-	-
EY	9.55	14.86	16.15	0.00	-
YoY %	-35.73%	-7.99%	0.00%	-	-
Horiz. %	59.13%	92.01%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
P/NAPS	1.33	1.77	0.97	0.00	-
YoY %	-24.86%	82.47%	0.00%	-	-
Horiz. %	137.11%	182.47%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos