[ULICORP] QoQ 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- 7.28%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 17,517 15,664 11,405 12,023 12,946 12,816 10,495 40.66%
PBT 4,042 3,777 2,109 2,106 3,228 3,177 2,159 51.84%
Tax -1,354 -1,163 -563 386 -905 -921 -1,563 -9.11%
NP 2,688 2,614 1,546 2,492 2,323 2,256 596 172.72%
-
NP to SH 2,688 2,614 1,546 2,492 2,323 2,256 596 172.72%
-
Tax Rate 33.50% 30.79% 26.70% -18.33% 28.04% 28.99% 72.39% -
Total Cost 14,829 13,050 9,859 9,531 10,623 10,560 9,899 30.89%
-
Net Worth 58,000 57,555 54,729 53,200 50,778 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 58,000 57,555 54,729 53,200 50,778 48,400 3,397,200 -93.35%
NOSH 40,000 39,969 39,948 39,999 39,982 40,000 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 15.35% 16.69% 13.56% 20.73% 17.94% 17.60% 5.68% -
ROE 4.63% 4.54% 2.82% 4.68% 4.57% 4.66% 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 43.79 39.19 28.55 30.06 32.38 32.04 0.35 2394.18%
EPS 6.72 6.54 3.87 6.23 5.81 5.64 0.02 4716.03%
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 8.04 7.19 5.24 5.52 5.94 5.88 4.82 40.60%
EPS 1.23 1.20 0.71 1.14 1.07 1.04 0.27 174.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2663 0.2643 0.2513 0.2443 0.2331 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 3.56 2.27 2.49 2.83 2.63 3.21 0.00 -
P/EPS 23.21 13.61 18.35 13.64 14.63 18.26 0.00 -
EY 4.31 7.35 5.45 7.33 6.84 5.48 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 4.45 3.55 2.59 2.20 2.56 2.84 286.78 -93.76%
P/EPS 29.02 21.25 19.12 10.59 14.29 16.13 5,050.00 -96.78%
EY 3.45 4.71 5.23 9.44 7.00 6.20 0.02 2989.10%
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