[ULICORP] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 2.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 15,664 11,405 12,023 12,946 12,816 10,495 10,850 27.82%
PBT 3,777 2,109 2,106 3,228 3,177 2,159 0 -
Tax -1,163 -563 386 -905 -921 -1,563 0 -
NP 2,614 1,546 2,492 2,323 2,256 596 0 -
-
NP to SH 2,614 1,546 2,492 2,323 2,256 596 0 -
-
Tax Rate 30.79% 26.70% -18.33% 28.04% 28.99% 72.39% - -
Total Cost 13,050 9,859 9,531 10,623 10,560 9,899 10,850 13.13%
-
Net Worth 57,555 54,729 53,200 50,778 48,400 3,397,200 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 57,555 54,729 53,200 50,778 48,400 3,397,200 0 -
NOSH 39,969 39,948 39,999 39,982 40,000 2,980,000 0 -
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 16.69% 13.56% 20.73% 17.94% 17.60% 5.68% 0.00% -
ROE 4.54% 2.82% 4.68% 4.57% 4.66% 0.02% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 39.19 28.55 30.06 32.38 32.04 0.35 0.00 -
EPS 6.54 3.87 6.23 5.81 5.64 0.02 4.57 27.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.37 1.33 1.27 1.21 1.14 1.15 16.22%
Adjusted Per Share Value based on latest NOSH - 39,982
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.19 5.24 5.52 5.94 5.88 4.82 4.98 27.82%
EPS 1.20 0.71 1.14 1.07 1.04 0.27 4.57 -59.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2643 0.2513 0.2443 0.2331 0.2222 15.5978 1.15 -62.58%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 - - -
Price 0.89 0.71 0.85 0.85 1.03 0.00 0.00 -
P/RPS 2.27 2.49 2.83 2.63 3.21 0.00 0.00 -
P/EPS 13.61 18.35 13.64 14.63 18.26 0.00 0.00 -
EY 7.35 5.45 7.33 6.84 5.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.64 0.67 0.85 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 23/05/03 25/02/03 18/11/02 19/08/02 02/07/02 18/04/02 -
Price 1.39 0.74 0.66 0.83 0.91 1.01 0.00 -
P/RPS 3.55 2.59 2.20 2.56 2.84 286.78 0.00 -
P/EPS 21.25 19.12 10.59 14.29 16.13 5,050.00 0.00 -
EY 4.71 5.23 9.44 7.00 6.20 0.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.54 0.50 0.65 0.75 0.89 0.00 -

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