[ULICORP] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 64.2%
YoY- 36.17%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 42,984 18,423 73,016 50,445 30,001 12,596 59,278 -19.30%
PBT 5,552 3,988 18,909 13,024 7,852 2,906 13,799 -45.52%
Tax -1,972 -1,082 -5,201 -3,699 -2,173 -759 -3,748 -34.85%
NP 3,580 2,906 13,708 9,325 5,679 2,147 10,051 -49.78%
-
NP to SH 3,580 2,906 13,708 9,325 5,679 2,147 10,051 -49.78%
-
Tax Rate 35.52% 27.13% 27.51% 28.40% 27.67% 26.12% 27.16% -
Total Cost 39,404 15,517 59,308 41,120 24,322 10,449 49,227 -13.80%
-
Net Worth 91,151 91,142 86,297 83,612 80,940 63,570 19,199 182.74%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - 1,999 -
Div Payout % - - - - - - 19.90% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 91,151 91,142 86,297 83,612 80,940 63,570 19,199 182.74%
NOSH 132,103 132,090 130,753 44,006 43,989 39,981 39,999 121.93%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.33% 15.77% 18.77% 18.49% 18.93% 17.05% 16.96% -
ROE 3.93% 3.19% 15.88% 11.15% 7.02% 3.38% 52.35% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 32.54 13.95 55.84 114.63 68.20 31.50 148.20 -63.63%
EPS 2.71 2.20 10.48 21.19 12.91 5.37 7.85 -50.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.69 0.69 0.66 1.90 1.84 1.59 0.48 27.39%
Adjusted Per Share Value based on latest NOSH - 43,980
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 19.74 8.46 33.52 23.16 13.77 5.78 27.22 -19.29%
EPS 1.64 1.33 6.29 4.28 2.61 0.99 4.61 -49.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.92 -
NAPS 0.4185 0.4185 0.3962 0.3839 0.3716 0.2919 0.0882 182.63%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.95 1.03 1.16 1.77 1.78 1.88 1.88 -
P/RPS 2.92 7.38 2.08 1.54 2.61 5.97 1.27 74.29%
P/EPS 35.06 46.82 11.06 8.35 13.79 35.01 7.48 180.33%
EY 2.85 2.14 9.04 11.97 7.25 2.86 13.37 -64.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.66 -
P/NAPS 1.38 1.49 1.76 0.93 0.97 1.18 3.92 -50.17%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 25/05/05 23/02/05 26/11/04 17/08/04 20/05/04 20/02/04 -
Price 0.92 1.00 1.16 3.80 1.77 1.77 1.87 -
P/RPS 2.83 7.17 2.08 3.31 2.60 5.62 1.26 71.58%
P/EPS 33.95 45.45 11.06 17.93 13.71 32.96 7.44 175.36%
EY 2.95 2.20 9.04 5.58 7.29 3.03 13.44 -63.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
P/NAPS 1.33 1.45 1.76 2.00 0.96 1.11 3.90 -51.22%

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