[ULICORP] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 116.4%
YoY- -29.73%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 28,866 27,870 24,510 23,179 23,994 25,282 24,561 11.33%
PBT 5,606 2,378 2,985 2,266 -16,700 2,066 1,564 133.66%
Tax -3,266 -333 -835 -224 4,246 -605 -890 137.34%
NP 2,340 2,045 2,150 2,042 -12,454 1,461 674 128.76%
-
NP to SH 2,340 2,045 2,150 2,042 -12,454 1,461 674 128.76%
-
Tax Rate 58.26% 14.00% 27.97% 9.89% - 29.28% 56.91% -
Total Cost 26,526 25,825 22,360 21,137 36,448 23,821 23,887 7.21%
-
Net Worth 92,410 91,035 89,693 86,949 85,844 90,818 91,188 0.88%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,322 - - - - - - -
Div Payout % 56.50% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 92,410 91,035 89,693 86,949 85,844 90,818 91,188 0.88%
NOSH 132,203 131,935 131,901 131,741 132,067 131,621 132,156 0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.11% 7.34% 8.77% 8.81% -51.90% 5.78% 2.74% -
ROE 2.53% 2.25% 2.40% 2.35% -14.51% 1.61% 0.74% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 21.83 21.12 18.58 17.59 18.17 19.21 18.58 11.31%
EPS 1.77 1.55 1.63 1.55 -9.43 1.11 0.51 128.70%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.699 0.69 0.68 0.66 0.65 0.69 0.69 0.86%
Adjusted Per Share Value based on latest NOSH - 131,741
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 13.25 12.80 11.25 10.64 11.02 11.61 11.28 11.29%
EPS 1.07 0.94 0.99 0.94 -5.72 0.67 0.31 127.87%
DPS 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4243 0.418 0.4118 0.3992 0.3941 0.417 0.4187 0.88%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.31 0.31 0.33 0.31 0.35 0.64 0.95 -
P/RPS 1.42 1.47 1.78 1.76 1.93 3.33 5.11 -57.31%
P/EPS 17.51 20.00 20.25 20.00 -3.71 57.66 186.27 -79.23%
EY 5.71 5.00 4.94 5.00 -26.94 1.73 0.54 379.69%
DY 3.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.49 0.47 0.54 0.93 1.38 -53.23%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 20/11/06 29/08/06 29/05/06 27/02/06 30/11/05 23/08/05 -
Price 0.81 0.35 0.31 0.36 0.34 0.47 0.92 -
P/RPS 3.71 1.66 1.67 2.05 1.87 2.45 4.95 -17.44%
P/EPS 45.76 22.58 19.02 23.23 -3.61 42.34 180.39 -59.82%
EY 2.19 4.43 5.26 4.31 -27.74 2.36 0.55 150.58%
DY 1.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.51 0.46 0.55 0.52 0.68 1.33 -8.69%

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