[ULICORP] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 8.62%
YoY- 28.91%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 121,878 96,965 85,999 62,210 52,038 23,311 39.18%
PBT 14,069 -9,383 16,609 15,765 11,220 5,336 21.38%
Tax -4,323 2,582 -5,000 -4,195 -2,245 -2,484 11.71%
NP 9,746 -6,801 11,609 11,570 8,975 2,852 27.84%
-
NP to SH 9,746 -6,801 11,609 11,570 8,975 3,778 20.85%
-
Tax Rate 30.73% - 30.10% 26.61% 20.01% 46.55% -
Total Cost 112,132 103,766 74,390 50,640 43,063 20,459 40.50%
-
Net Worth 96,649 89,693 91,188 43,985 57,555 48,400 14.82%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 2,642 - - - - - -
Div Payout % 27.11% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 96,649 89,693 91,188 43,985 57,555 48,400 14.82%
NOSH 132,034 131,901 132,156 43,985 39,969 40,000 26.96%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 8.00% -7.01% 13.50% 18.60% 17.25% 12.23% -
ROE 10.08% -7.58% 12.73% 26.30% 15.59% 7.81% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 92.31 73.51 65.07 141.43 130.19 58.28 9.62%
EPS 7.38 -5.16 8.78 26.30 22.45 9.45 -4.82%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.732 0.68 0.69 1.00 1.44 1.21 -9.55%
Adjusted Per Share Value based on latest NOSH - 43,985
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 55.96 44.52 39.49 28.56 23.89 10.70 39.19%
EPS 4.47 -3.12 5.33 5.31 4.12 1.73 20.89%
DPS 1.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4438 0.4118 0.4187 0.202 0.2643 0.2222 14.83%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.74 0.33 0.95 1.78 0.89 1.03 -
P/RPS 0.80 0.45 1.46 1.26 0.68 1.77 -14.67%
P/EPS 10.03 -6.40 10.81 6.77 3.96 10.91 -1.66%
EY 9.97 -15.62 9.25 14.78 25.23 9.17 1.68%
DY 2.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.49 1.38 1.78 0.62 0.85 3.50%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/07 29/08/06 23/08/05 17/08/04 22/08/03 - -
Price 0.51 0.31 0.92 1.77 1.39 0.00 -
P/RPS 0.55 0.42 1.41 1.25 1.07 0.00 -
P/EPS 6.91 -6.01 10.47 6.73 6.19 0.00 -
EY 14.47 -16.63 9.55 14.86 16.15 0.00 -
DY 3.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.46 1.33 1.77 0.97 0.00 -

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
Post a Comment