[ULICORP] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 195.3%
YoY- -36.24%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 29,409 139,995 103,002 67,465 31,637 157,829 122,412 -61.38%
PBT 5,745 29,961 22,240 11,365 3,929 27,419 26,655 -64.08%
Tax -1,404 -8,259 -5,910 -2,878 -1,055 -6,162 -6,404 -63.67%
NP 4,341 21,702 16,330 8,487 2,874 21,257 20,251 -64.21%
-
NP to SH 4,341 21,702 16,330 8,487 2,874 21,257 20,251 -64.21%
-
Tax Rate 24.44% 27.57% 26.57% 25.32% 26.85% 22.47% 24.03% -
Total Cost 25,068 118,293 86,672 58,978 28,763 136,572 102,161 -60.83%
-
Net Worth 143,477 139,518 135,471 127,634 123,792 121,204 119,472 12.99%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 3,300 1,980 1,979 - - - -
Div Payout % - 15.21% 12.13% 23.33% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 143,477 139,518 135,471 127,634 123,792 121,204 119,472 12.99%
NOSH 131,945 132,007 132,012 131,990 131,834 132,031 132,014 -0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 14.76% 15.50% 15.85% 12.58% 9.08% 13.47% 16.54% -
ROE 3.03% 15.55% 12.05% 6.65% 2.32% 17.54% 16.95% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 22.29 106.05 78.02 51.11 24.00 119.54 92.73 -61.37%
EPS 3.29 16.44 12.37 6.43 2.18 16.10 15.34 -64.20%
DPS 0.00 2.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 1.0874 1.0569 1.0262 0.967 0.939 0.918 0.905 13.03%
Adjusted Per Share Value based on latest NOSH - 132,070
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.50 64.28 47.29 30.98 14.53 72.47 56.20 -61.39%
EPS 1.99 9.96 7.50 3.90 1.32 9.76 9.30 -64.25%
DPS 0.00 1.52 0.91 0.91 0.00 0.00 0.00 -
NAPS 0.6588 0.6406 0.622 0.586 0.5684 0.5565 0.5485 13.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.73 0.58 0.51 0.39 0.31 0.41 0.38 -
P/RPS 3.28 0.55 0.65 0.76 1.29 0.34 0.41 300.50%
P/EPS 22.19 3.53 4.12 6.07 14.22 2.55 2.48 331.56%
EY 4.51 28.34 24.25 16.49 7.03 39.27 40.37 -76.83%
DY 0.00 4.31 2.94 3.85 0.00 0.00 0.00 -
P/NAPS 0.67 0.55 0.50 0.40 0.33 0.45 0.42 36.56%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 20/11/09 17/08/09 19/05/09 27/02/09 26/11/08 -
Price 0.66 0.62 0.60 0.50 0.39 0.33 0.28 -
P/RPS 2.96 0.58 0.77 0.98 1.63 0.28 0.30 360.66%
P/EPS 20.06 3.77 4.85 7.78 17.89 2.05 1.83 394.18%
EY 4.98 26.52 20.62 12.86 5.59 48.79 54.79 -79.81%
DY 0.00 4.03 2.50 3.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.58 0.52 0.42 0.36 0.31 57.09%

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