[ULICORP] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 95.3%
YoY- -36.27%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 29,409 36,992 35,837 35,828 31,637 35,418 37,315 -14.68%
PBT 5,745 7,720 10,875 7,436 3,929 765 9,480 -28.40%
Tax -1,404 -2,348 -3,032 -1,823 -1,055 245 -2,539 -32.65%
NP 4,341 5,372 7,843 5,613 2,874 1,010 6,941 -26.88%
-
NP to SH 4,341 5,372 7,843 5,613 2,874 1,010 6,941 -26.88%
-
Tax Rate 24.44% 30.41% 27.88% 24.52% 26.85% -32.03% 26.78% -
Total Cost 25,068 31,620 27,994 30,215 28,763 34,408 30,374 -12.02%
-
Net Worth 143,477 139,500 135,496 127,712 123,792 120,412 119,422 13.02%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 1,981 - - - -
Div Payout % - - - 35.29% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 143,477 139,500 135,496 127,712 123,792 120,412 119,422 13.02%
NOSH 131,945 131,990 132,037 132,070 131,834 131,168 131,958 -0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 14.76% 14.52% 21.89% 15.67% 9.08% 2.85% 18.60% -
ROE 3.03% 3.85% 5.79% 4.40% 2.32% 0.84% 5.81% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 22.29 28.03 27.14 27.13 24.00 27.00 28.28 -14.68%
EPS 3.29 4.07 5.94 4.25 2.18 0.77 5.26 -26.88%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.0874 1.0569 1.0262 0.967 0.939 0.918 0.905 13.03%
Adjusted Per Share Value based on latest NOSH - 132,070
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.50 16.98 16.45 16.45 14.53 16.26 17.13 -14.69%
EPS 1.99 2.47 3.60 2.58 1.32 0.46 3.19 -27.01%
DPS 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
NAPS 0.6588 0.6405 0.6221 0.5864 0.5684 0.5529 0.5483 13.03%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.73 0.58 0.51 0.39 0.31 0.41 0.38 -
P/RPS 3.28 2.07 1.88 1.44 1.29 1.52 1.34 81.72%
P/EPS 22.19 14.25 8.59 9.18 14.22 53.25 7.22 111.53%
EY 4.51 7.02 11.65 10.90 7.03 1.88 13.84 -52.67%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.67 0.55 0.50 0.40 0.33 0.45 0.42 36.56%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 20/11/09 17/08/09 19/05/09 27/02/09 26/11/08 -
Price 0.66 0.62 0.60 0.50 0.39 0.33 0.28 -
P/RPS 2.96 2.21 2.21 1.84 1.63 1.22 0.99 107.67%
P/EPS 20.06 15.23 10.10 11.76 17.89 42.86 5.32 142.45%
EY 4.98 6.56 9.90 8.50 5.59 2.33 18.79 -58.77%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.58 0.52 0.42 0.36 0.31 57.09%

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