[ULICORP] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 57.04%
YoY- 40.97%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 85,096 42,352 145,804 106,575 65,143 27,087 104,426 -12.76%
PBT 17,175 5,763 12,229 9,506 6,086 2,673 12,970 20.60%
Tax -3,865 -1,260 -2,147 -1,087 -725 -362 -4,658 -11.70%
NP 13,310 4,503 10,082 8,419 5,361 2,311 8,312 36.91%
-
NP to SH 13,310 4,503 10,082 8,419 5,361 2,311 8,312 36.91%
-
Tax Rate 22.50% 21.86% 17.56% 11.43% 11.91% 13.54% 35.91% -
Total Cost 71,786 37,849 135,722 98,156 59,782 24,776 96,114 -17.69%
-
Net Worth 112,237 106,038 101,347 99,629 96,656 94,949 92,223 14.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 2,641 - - 1,320 - 1,319 -
Div Payout % - 58.65% - - 24.63% - 15.87% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 112,237 106,038 101,347 99,629 96,656 94,949 92,223 14.00%
NOSH 132,043 132,052 131,963 131,959 132,044 132,057 131,936 0.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.64% 10.63% 6.91% 7.90% 8.23% 8.53% 7.96% -
ROE 11.86% 4.25% 9.95% 8.45% 5.55% 2.43% 9.01% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 64.45 32.07 110.49 80.76 49.33 20.51 79.15 -12.81%
EPS 10.08 3.41 7.64 6.38 4.06 1.75 6.30 36.83%
DPS 0.00 2.00 0.00 0.00 1.00 0.00 1.00 -
NAPS 0.85 0.803 0.768 0.755 0.732 0.719 0.699 13.94%
Adjusted Per Share Value based on latest NOSH - 131,810
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 39.07 19.45 66.94 48.93 29.91 12.44 47.95 -12.77%
EPS 6.11 2.07 4.63 3.87 2.46 1.06 3.82 36.80%
DPS 0.00 1.21 0.00 0.00 0.61 0.00 0.61 -
NAPS 0.5153 0.4869 0.4653 0.4574 0.4438 0.4359 0.4234 14.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.37 0.38 0.43 0.48 0.74 0.60 0.31 -
P/RPS 0.57 1.18 0.39 0.59 1.50 2.93 0.39 28.81%
P/EPS 3.67 11.14 5.63 7.52 18.23 34.29 4.92 -17.76%
EY 27.24 8.97 17.77 13.29 5.49 2.92 20.32 21.59%
DY 0.00 5.26 0.00 0.00 1.35 0.00 3.23 -
P/NAPS 0.44 0.47 0.56 0.64 1.01 0.83 0.44 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 23/05/08 27/02/08 26/11/07 27/08/07 25/05/07 26/02/07 -
Price 0.50 0.41 0.38 0.44 0.51 0.77 0.81 -
P/RPS 0.78 1.28 0.34 0.54 1.03 3.75 1.02 -16.38%
P/EPS 4.96 12.02 4.97 6.90 12.56 44.00 12.86 -47.04%
EY 20.16 8.32 20.11 14.50 7.96 2.27 7.78 88.76%
DY 0.00 4.88 0.00 0.00 1.96 0.00 1.23 -
P/NAPS 0.59 0.51 0.49 0.58 0.70 1.07 1.16 -36.30%

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