[ULICORP] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.83%
YoY- -158.58%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 140,198 165,758 121,878 96,965 85,999 62,210 52,038 17.94%
PBT 21,610 23,318 14,069 -9,383 16,609 15,765 11,220 11.53%
Tax -5,172 -5,287 -4,323 2,582 -5,000 -4,195 -2,245 14.90%
NP 16,438 18,031 9,746 -6,801 11,609 11,570 8,975 10.60%
-
NP to SH 16,438 18,031 9,746 -6,801 11,609 11,570 8,975 10.60%
-
Tax Rate 23.93% 22.67% 30.73% - 30.10% 26.61% 20.01% -
Total Cost 123,760 147,727 112,132 103,766 74,390 50,640 43,063 19.21%
-
Net Worth 127,712 112,233 96,649 89,693 91,188 43,985 57,555 14.19%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 1,981 2,641 2,642 - - - - -
Div Payout % 12.05% 14.65% 27.11% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 127,712 112,233 96,649 89,693 91,188 43,985 57,555 14.19%
NOSH 132,070 132,038 132,034 131,901 132,156 43,985 39,969 22.02%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 11.72% 10.88% 8.00% -7.01% 13.50% 18.60% 17.25% -
ROE 12.87% 16.07% 10.08% -7.58% 12.73% 26.30% 15.59% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 106.15 125.54 92.31 73.51 65.07 141.43 130.19 -3.34%
EPS 12.45 13.66 7.38 -5.16 8.78 26.30 22.45 -9.35%
DPS 1.50 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.967 0.85 0.732 0.68 0.69 1.00 1.44 -6.41%
Adjusted Per Share Value based on latest NOSH - 131,901
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 64.37 76.11 55.96 44.52 39.49 28.56 23.89 17.94%
EPS 7.55 8.28 4.47 -3.12 5.33 5.31 4.12 10.61%
DPS 0.91 1.21 1.21 0.00 0.00 0.00 0.00 -
NAPS 0.5864 0.5153 0.4438 0.4118 0.4187 0.202 0.2643 14.19%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.39 0.37 0.74 0.33 0.95 1.78 0.89 -
P/RPS 0.37 0.29 0.80 0.45 1.46 1.26 0.68 -9.63%
P/EPS 3.13 2.71 10.03 -6.40 10.81 6.77 3.96 -3.84%
EY 31.91 36.91 9.97 -15.62 9.25 14.78 25.23 3.98%
DY 3.85 5.41 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 1.01 0.49 1.38 1.78 0.62 -7.03%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 17/08/09 26/08/08 27/08/07 29/08/06 23/08/05 17/08/04 22/08/03 -
Price 0.50 0.50 0.51 0.31 0.92 1.77 1.39 -
P/RPS 0.47 0.40 0.55 0.42 1.41 1.25 1.07 -12.80%
P/EPS 4.02 3.66 6.91 -6.01 10.47 6.73 6.19 -6.93%
EY 24.89 27.31 14.47 -16.63 9.55 14.86 16.15 7.46%
DY 3.00 4.00 3.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.70 0.46 1.33 1.77 0.97 -9.86%

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