[ULICORP] QoQ 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- -85.45%
YoY- -39.27%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 35,837 35,828 31,637 35,418 37,315 42,745 42,352 -10.52%
PBT 10,875 7,436 3,929 765 9,480 11,412 5,763 52.64%
Tax -3,032 -1,823 -1,055 245 -2,539 -2,605 -1,260 79.47%
NP 7,843 5,613 2,874 1,010 6,941 8,807 4,503 44.71%
-
NP to SH 7,843 5,613 2,874 1,010 6,941 8,807 4,503 44.71%
-
Tax Rate 27.88% 24.52% 26.85% -32.03% 26.78% 22.83% 21.86% -
Total Cost 27,994 30,215 28,763 34,408 30,374 33,938 37,849 -18.19%
-
Net Worth 135,496 127,712 123,792 120,412 119,422 112,233 106,038 17.73%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 1,981 - - - - 2,641 -
Div Payout % - 35.29% - - - - 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 135,496 127,712 123,792 120,412 119,422 112,233 106,038 17.73%
NOSH 132,037 132,070 131,834 131,168 131,958 132,038 132,052 -0.00%
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 21.89% 15.67% 9.08% 2.85% 18.60% 20.60% 10.63% -
ROE 5.79% 4.40% 2.32% 0.84% 5.81% 7.85% 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 27.14 27.13 24.00 27.00 28.28 32.37 32.07 -10.52%
EPS 5.94 4.25 2.18 0.77 5.26 6.67 3.41 44.72%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 2.00 -
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 16.45 16.45 14.53 16.26 17.13 19.63 19.45 -10.55%
EPS 3.60 2.58 1.32 0.46 3.19 4.04 2.07 44.56%
DPS 0.00 0.91 0.00 0.00 0.00 0.00 1.21 -
NAPS 0.6221 0.5864 0.5684 0.5529 0.5483 0.5153 0.4869 17.72%
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 1.88 1.44 1.29 1.52 1.34 1.14 1.18 36.37%
P/EPS 8.59 9.18 14.22 53.25 7.22 5.55 11.14 -15.89%
EY 11.65 10.90 7.03 1.88 13.84 18.03 8.97 19.01%
DY 0.00 3.85 0.00 0.00 0.00 0.00 5.26 -
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 2.21 1.84 1.63 1.22 0.99 1.54 1.28 43.87%
P/EPS 10.10 11.76 17.89 42.86 5.32 7.50 12.02 -10.94%
EY 9.90 8.50 5.59 2.33 18.79 13.34 8.32 12.27%
DY 0.00 3.00 0.00 0.00 0.00 0.00 4.88 -
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