[ULICORP] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 78.66%
YoY- 94.85%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 157,829 163,216 170,192 169,408 145,804 142,100 130,286 13.57%
PBT 27,419 35,540 34,350 23,052 12,229 12,674 12,172 71.41%
Tax -6,162 -8,538 -7,730 -5,040 -2,147 -1,449 -1,450 161.21%
NP 21,257 27,001 26,620 18,012 10,082 11,225 10,722 57.48%
-
NP to SH 21,257 27,001 26,620 18,012 10,082 11,225 10,722 57.48%
-
Tax Rate 22.47% 24.02% 22.50% 21.86% 17.56% 11.43% 11.91% -
Total Cost 136,572 136,214 143,572 151,396 135,722 130,874 119,564 9.22%
-
Net Worth 121,204 119,472 112,237 106,038 101,347 99,629 96,656 16.20%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 10,564 - - 2,640 -
Div Payout % - - - 58.65% - - 24.63% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 121,204 119,472 112,237 106,038 101,347 99,629 96,656 16.20%
NOSH 132,031 132,014 132,043 132,052 131,963 131,959 132,044 -0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.47% 16.54% 15.64% 10.63% 6.91% 7.90% 8.23% -
ROE 17.54% 22.60% 23.72% 16.99% 9.95% 11.27% 11.09% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 119.54 123.64 128.89 128.29 110.49 107.68 98.67 13.57%
EPS 16.10 20.45 20.16 13.64 7.64 8.51 8.12 57.49%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 2.00 -
NAPS 0.918 0.905 0.85 0.803 0.768 0.755 0.732 16.21%
Adjusted Per Share Value based on latest NOSH - 132,052
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 72.47 74.94 78.14 77.78 66.94 65.24 59.82 13.57%
EPS 9.76 12.40 12.22 8.27 4.63 5.15 4.92 57.55%
DPS 0.00 0.00 0.00 4.85 0.00 0.00 1.21 -
NAPS 0.5565 0.5485 0.5153 0.4869 0.4653 0.4574 0.4438 16.20%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.41 0.38 0.37 0.38 0.43 0.48 0.74 -
P/RPS 0.34 0.31 0.29 0.30 0.39 0.45 0.75 -40.84%
P/EPS 2.55 1.86 1.84 2.79 5.63 5.64 9.11 -57.04%
EY 39.27 53.82 54.49 35.89 17.77 17.72 10.97 133.10%
DY 0.00 0.00 0.00 21.05 0.00 0.00 2.70 -
P/NAPS 0.45 0.42 0.44 0.47 0.56 0.64 1.01 -41.52%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 26/08/08 23/05/08 27/02/08 26/11/07 27/08/07 -
Price 0.33 0.28 0.50 0.41 0.38 0.44 0.51 -
P/RPS 0.28 0.23 0.39 0.32 0.34 0.41 0.52 -33.68%
P/EPS 2.05 1.37 2.48 3.01 4.97 5.17 6.28 -52.42%
EY 48.79 73.05 40.32 33.27 20.11 19.33 15.92 110.27%
DY 0.00 0.00 0.00 19.51 0.00 0.00 3.92 -
P/NAPS 0.36 0.31 0.59 0.51 0.49 0.58 0.70 -35.68%

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