[ULICORP] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 4.97%
YoY- 110.84%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 103,002 67,465 31,637 157,829 122,412 85,096 42,352 80.75%
PBT 22,240 11,365 3,929 27,419 26,655 17,175 5,763 145.82%
Tax -5,910 -2,878 -1,055 -6,162 -6,404 -3,865 -1,260 179.94%
NP 16,330 8,487 2,874 21,257 20,251 13,310 4,503 135.85%
-
NP to SH 16,330 8,487 2,874 21,257 20,251 13,310 4,503 135.85%
-
Tax Rate 26.57% 25.32% 26.85% 22.47% 24.03% 22.50% 21.86% -
Total Cost 86,672 58,978 28,763 136,572 102,161 71,786 37,849 73.64%
-
Net Worth 135,471 127,634 123,792 121,204 119,472 112,237 106,038 17.72%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,980 1,979 - - - - 2,641 -17.45%
Div Payout % 12.13% 23.33% - - - - 58.65% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 135,471 127,634 123,792 121,204 119,472 112,237 106,038 17.72%
NOSH 132,012 131,990 131,834 132,031 132,014 132,043 132,052 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.85% 12.58% 9.08% 13.47% 16.54% 15.64% 10.63% -
ROE 12.05% 6.65% 2.32% 17.54% 16.95% 11.86% 4.25% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 78.02 51.11 24.00 119.54 92.73 64.45 32.07 80.78%
EPS 12.37 6.43 2.18 16.10 15.34 10.08 3.41 135.90%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 2.00 -17.43%
NAPS 1.0262 0.967 0.939 0.918 0.905 0.85 0.803 17.74%
Adjusted Per Share Value based on latest NOSH - 131,168
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 47.29 30.98 14.53 72.47 56.20 39.07 19.45 80.71%
EPS 7.50 3.90 1.32 9.76 9.30 6.11 2.07 135.71%
DPS 0.91 0.91 0.00 0.00 0.00 0.00 1.21 -17.28%
NAPS 0.622 0.586 0.5684 0.5565 0.5485 0.5153 0.4869 17.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.51 0.39 0.31 0.41 0.38 0.37 0.38 -
P/RPS 0.65 0.76 1.29 0.34 0.41 0.57 1.18 -32.77%
P/EPS 4.12 6.07 14.22 2.55 2.48 3.67 11.14 -48.44%
EY 24.25 16.49 7.03 39.27 40.37 27.24 8.97 93.94%
DY 2.94 3.85 0.00 0.00 0.00 0.00 5.26 -32.12%
P/NAPS 0.50 0.40 0.33 0.45 0.42 0.44 0.47 4.20%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 17/08/09 19/05/09 27/02/09 26/11/08 26/08/08 23/05/08 -
Price 0.60 0.50 0.39 0.33 0.28 0.50 0.41 -
P/RPS 0.77 0.98 1.63 0.28 0.30 0.78 1.28 -28.71%
P/EPS 4.85 7.78 17.89 2.05 1.83 4.96 12.02 -45.36%
EY 20.62 12.86 5.59 48.79 54.79 20.16 8.32 83.03%
DY 2.50 3.00 0.00 0.00 0.00 0.00 4.88 -35.94%
P/NAPS 0.58 0.52 0.42 0.36 0.31 0.59 0.51 8.94%

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