[ULICORP] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -10.19%
YoY- 21.29%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 163,216 170,192 169,408 145,804 142,100 130,286 108,348 31.31%
PBT 35,540 34,350 23,052 12,229 12,674 12,172 10,692 122.23%
Tax -8,538 -7,730 -5,040 -2,147 -1,449 -1,450 -1,448 225.32%
NP 27,001 26,620 18,012 10,082 11,225 10,722 9,244 103.93%
-
NP to SH 27,001 26,620 18,012 10,082 11,225 10,722 9,244 103.93%
-
Tax Rate 24.02% 22.50% 21.86% 17.56% 11.43% 11.91% 13.54% -
Total Cost 136,214 143,572 151,396 135,722 130,874 119,564 99,104 23.54%
-
Net Worth 119,472 112,237 106,038 101,347 99,629 96,656 94,949 16.50%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 10,564 - - 2,640 - -
Div Payout % - - 58.65% - - 24.63% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 119,472 112,237 106,038 101,347 99,629 96,656 94,949 16.50%
NOSH 132,014 132,043 132,052 131,963 131,959 132,044 132,057 -0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 16.54% 15.64% 10.63% 6.91% 7.90% 8.23% 8.53% -
ROE 22.60% 23.72% 16.99% 9.95% 11.27% 11.09% 9.74% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 123.64 128.89 128.29 110.49 107.68 98.67 82.05 31.33%
EPS 20.45 20.16 13.64 7.64 8.51 8.12 7.00 103.96%
DPS 0.00 0.00 8.00 0.00 0.00 2.00 0.00 -
NAPS 0.905 0.85 0.803 0.768 0.755 0.732 0.719 16.52%
Adjusted Per Share Value based on latest NOSH - 131,984
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 74.94 78.14 77.78 66.94 65.24 59.82 49.75 31.30%
EPS 12.40 12.22 8.27 4.63 5.15 4.92 4.24 104.10%
DPS 0.00 0.00 4.85 0.00 0.00 1.21 0.00 -
NAPS 0.5485 0.5153 0.4869 0.4653 0.4574 0.4438 0.4359 16.50%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.38 0.37 0.38 0.43 0.48 0.74 0.60 -
P/RPS 0.31 0.29 0.30 0.39 0.45 0.75 0.73 -43.41%
P/EPS 1.86 1.84 2.79 5.63 5.64 9.11 8.57 -63.78%
EY 53.82 54.49 35.89 17.77 17.72 10.97 11.67 176.29%
DY 0.00 0.00 21.05 0.00 0.00 2.70 0.00 -
P/NAPS 0.42 0.44 0.47 0.56 0.64 1.01 0.83 -36.42%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 26/08/08 23/05/08 27/02/08 26/11/07 27/08/07 25/05/07 -
Price 0.28 0.50 0.41 0.38 0.44 0.51 0.77 -
P/RPS 0.23 0.39 0.32 0.34 0.41 0.52 0.94 -60.77%
P/EPS 1.37 2.48 3.01 4.97 5.17 6.28 11.00 -74.96%
EY 73.05 40.32 33.27 20.11 19.33 15.92 9.09 299.68%
DY 0.00 0.00 19.51 0.00 0.00 3.92 0.00 -
P/NAPS 0.31 0.59 0.51 0.49 0.58 0.70 1.07 -56.11%

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