[ULICORP] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -19.76%
YoY- 0.34%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 165,758 121,878 96,965 85,999 62,210 52,038 23,311 38.62%
PBT 23,318 14,069 -9,383 16,609 15,765 11,220 5,336 27.83%
Tax -5,287 -4,323 2,582 -5,000 -4,195 -2,245 -2,484 13.40%
NP 18,031 9,746 -6,801 11,609 11,570 8,975 2,852 35.94%
-
NP to SH 18,031 9,746 -6,801 11,609 11,570 8,975 3,778 29.72%
-
Tax Rate 22.67% 30.73% - 30.10% 26.61% 20.01% 46.55% -
Total Cost 147,727 112,132 103,766 74,390 50,640 43,063 20,459 38.98%
-
Net Worth 112,233 96,649 89,693 91,188 43,985 57,555 48,400 15.03%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 2,641 2,642 - - - - - -
Div Payout % 14.65% 27.11% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 112,233 96,649 89,693 91,188 43,985 57,555 48,400 15.03%
NOSH 132,038 132,034 131,901 132,156 43,985 39,969 40,000 22.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 10.88% 8.00% -7.01% 13.50% 18.60% 17.25% 12.23% -
ROE 16.07% 10.08% -7.58% 12.73% 26.30% 15.59% 7.81% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 125.54 92.31 73.51 65.07 141.43 130.19 58.28 13.63%
EPS 13.66 7.38 -5.16 8.78 26.30 22.45 9.45 6.32%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.732 0.68 0.69 1.00 1.44 1.21 -5.71%
Adjusted Per Share Value based on latest NOSH - 132,156
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 76.11 55.96 44.52 39.49 28.56 23.89 10.70 38.63%
EPS 8.28 4.47 -3.12 5.33 5.31 4.12 1.73 29.78%
DPS 1.21 1.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5153 0.4438 0.4118 0.4187 0.202 0.2643 0.2222 15.03%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.37 0.74 0.33 0.95 1.78 0.89 1.03 -
P/RPS 0.29 0.80 0.45 1.46 1.26 0.68 1.77 -26.00%
P/EPS 2.71 10.03 -6.40 10.81 6.77 3.96 10.91 -20.69%
EY 36.91 9.97 -15.62 9.25 14.78 25.23 9.17 26.09%
DY 5.41 2.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.01 0.49 1.38 1.78 0.62 0.85 -10.38%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 27/08/07 29/08/06 23/08/05 17/08/04 22/08/03 - -
Price 0.50 0.51 0.31 0.92 1.77 1.39 0.00 -
P/RPS 0.40 0.55 0.42 1.41 1.25 1.07 0.00 -
P/EPS 3.66 6.91 -6.01 10.47 6.73 6.19 0.00 -
EY 27.31 14.47 -16.63 9.55 14.86 16.15 0.00 -
DY 4.00 3.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 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