[ULICORP] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 40.85%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 44,586 27,069 11,405 48,280 36,257 23,311 10,495 162.07%
PBT 9,928 5,886 2,109 10,670 8,564 5,336 2,159 176.27%
Tax -3,080 -1,726 -563 -3,003 -2,463 -2,484 -1,563 57.11%
NP 6,848 4,160 1,546 7,667 6,101 2,852 596 408.43%
-
NP to SH 6,848 4,160 1,546 8,593 6,101 2,852 596 408.43%
-
Tax Rate 31.02% 29.32% 26.70% 28.14% 28.76% 46.55% 72.39% -
Total Cost 37,738 22,909 9,859 40,613 30,156 20,459 9,899 143.83%
-
Net Worth 57,999 57,600 54,729 53,206 50,808 48,400 3,397,200 -93.35%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 57,999 57,600 54,729 53,206 50,808 48,400 3,397,200 -93.35%
NOSH 39,999 40,000 39,948 40,004 40,006 39,999 2,980,000 -94.33%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 15.36% 15.37% 13.56% 15.88% 16.83% 12.23% 5.68% -
ROE 11.81% 7.22% 2.82% 16.15% 12.01% 5.89% 0.02% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 111.47 67.67 28.55 120.69 90.63 58.28 0.35 4547.33%
EPS 17.12 10.40 3.87 21.48 15.25 7.13 0.02 8878.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.37 1.33 1.27 1.21 1.14 17.37%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.47 12.43 5.24 22.17 16.65 10.70 4.82 162.01%
EPS 3.14 1.91 0.71 3.95 2.80 1.31 0.27 412.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2663 0.2645 0.2513 0.2443 0.2333 0.2222 15.5978 -93.35%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - -
Price 1.56 0.89 0.71 0.85 0.85 1.03 0.00 -
P/RPS 1.40 1.32 2.49 0.70 0.94 1.77 0.00 -
P/EPS 9.11 8.56 18.35 3.96 5.57 14.45 0.00 -
EY 10.97 11.69 5.45 25.27 17.94 6.92 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.62 0.52 0.64 0.67 0.85 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 07/11/03 22/08/03 23/05/03 25/02/03 18/11/02 19/08/02 02/07/02 -
Price 1.95 1.39 0.74 0.66 0.83 0.91 1.01 -
P/RPS 1.75 2.05 2.59 0.55 0.92 1.56 286.78 -96.65%
P/EPS 11.39 13.37 19.12 3.07 5.44 12.76 5,050.00 -98.27%
EY 8.78 7.48 5.23 32.55 18.37 7.84 0.02 5654.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.97 0.54 0.50 0.65 0.75 0.89 31.33%

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