[ULICORP] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 5.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 59,448 54,138 45,620 48,280 48,342 46,622 41,980 26.07%
PBT 13,237 11,772 8,436 10,670 11,418 10,672 8,636 32.90%
Tax -4,106 -3,452 -2,252 -3,003 -3,284 -4,968 -6,252 -24.42%
NP 9,130 8,320 6,184 7,667 8,134 5,704 2,384 144.58%
-
NP to SH 9,130 8,320 6,184 8,593 8,134 5,704 2,384 144.58%
-
Tax Rate 31.02% 29.32% 26.70% 28.14% 28.76% 46.55% 72.39% -
Total Cost 50,317 45,818 39,436 40,613 40,208 40,918 39,596 17.30%
-
Net Worth 57,999 57,600 54,729 53,206 50,808 48,400 3,397,200 -93.35%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 57,999 57,600 54,729 53,206 50,808 48,400 3,397,200 -93.35%
NOSH 39,999 40,000 39,948 40,004 40,006 39,999 2,980,000 -94.33%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 15.36% 15.37% 13.56% 15.88% 16.83% 12.23% 5.68% -
ROE 15.74% 14.44% 11.30% 16.15% 16.01% 11.79% 0.07% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 148.62 135.35 114.20 120.69 120.84 116.56 1.41 2125.05%
EPS 22.83 20.80 15.48 21.48 20.33 14.26 0.08 4219.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.37 1.33 1.27 1.21 1.14 17.37%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 27.29 24.86 20.95 22.17 22.20 21.41 19.27 26.08%
EPS 4.19 3.82 2.84 3.95 3.73 2.62 1.09 145.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2663 0.2645 0.2513 0.2443 0.2333 0.2222 15.5978 -93.35%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 1.56 0.89 0.71 0.85 0.85 1.03 0.00 -
P/RPS 1.05 0.66 0.62 0.70 0.70 0.88 0.00 -
P/EPS 6.83 4.28 4.59 3.96 4.18 7.22 0.00 -
EY 14.63 23.37 21.80 25.27 23.92 13.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.62 0.52 0.64 0.67 0.85 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 07/11/03 22/08/03 23/05/03 25/02/03 18/11/02 19/08/02 02/07/02 -
Price 1.95 1.39 0.74 0.66 0.83 0.91 1.01 -
P/RPS 1.31 1.03 0.65 0.55 0.69 0.78 71.70 -93.04%
P/EPS 8.54 6.68 4.78 3.07 4.08 6.38 1,262.50 -96.41%
EY 11.71 14.96 20.92 32.55 24.50 15.67 0.08 2669.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.97 0.54 0.50 0.65 0.75 0.89 31.33%

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