[ULICORP] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -247.05%
YoY- -154.08%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 75,559 47,689 23,179 92,260 68,266 42,984 18,423 156.00%
PBT 7,364 4,986 2,266 -9,082 7,618 5,552 3,988 50.45%
Tax -1,392 -1,059 -224 1,669 -2,577 -1,972 -1,082 18.27%
NP 5,972 3,927 2,042 -7,413 5,041 3,580 2,906 61.56%
-
NP to SH 5,972 3,927 2,042 -7,413 5,041 3,580 2,906 61.56%
-
Tax Rate 18.90% 21.24% 9.89% - 33.83% 35.52% 27.13% -
Total Cost 69,587 43,762 21,137 99,673 63,225 39,404 15,517 171.69%
-
Net Worth 91,165 89,609 86,949 85,737 91,054 91,151 91,142 0.01%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 91,165 89,609 86,949 85,737 91,054 91,151 91,142 0.01%
NOSH 132,123 131,778 131,741 131,903 131,963 132,103 132,090 0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.90% 8.23% 8.81% -8.03% 7.38% 8.33% 15.77% -
ROE 6.55% 4.38% 2.35% -8.65% 5.54% 3.93% 3.19% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 57.19 36.19 17.59 69.94 51.73 32.54 13.95 155.93%
EPS 4.52 2.98 1.55 -5.62 3.82 2.71 2.20 61.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.66 0.65 0.69 0.69 0.69 0.00%
Adjusted Per Share Value based on latest NOSH - 132,067
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 34.69 21.90 10.64 42.36 31.34 19.74 8.46 155.96%
EPS 2.74 1.80 0.94 -3.40 2.31 1.64 1.33 61.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4186 0.4114 0.3992 0.3937 0.4181 0.4185 0.4185 0.01%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.31 0.33 0.31 0.35 0.64 0.95 1.03 -
P/RPS 0.54 0.91 1.76 0.50 1.24 2.92 7.38 -82.47%
P/EPS 6.86 11.07 20.00 -6.23 16.75 35.06 46.82 -72.17%
EY 14.58 9.03 5.00 -16.06 5.97 2.85 2.14 258.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.47 0.54 0.93 1.38 1.49 -54.95%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 29/08/06 29/05/06 27/02/06 30/11/05 23/08/05 25/05/05 -
Price 0.35 0.31 0.36 0.34 0.47 0.92 1.00 -
P/RPS 0.61 0.86 2.05 0.49 0.91 2.83 7.17 -80.62%
P/EPS 7.74 10.40 23.23 -6.05 12.30 33.95 45.45 -69.24%
EY 12.91 9.61 4.31 -16.53 8.13 2.95 2.20 224.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.55 0.52 0.68 1.33 1.45 -50.14%

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