[ULICORP] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 170.78%
YoY- 94.85%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 35,418 37,315 42,745 42,352 39,228 41,433 38,055 -4.65%
PBT 765 9,480 11,412 5,763 2,723 3,420 3,412 -62.92%
Tax 245 -2,539 -2,605 -1,260 -1,060 -362 -362 -
NP 1,010 6,941 8,807 4,503 1,663 3,058 3,050 -51.97%
-
NP to SH 1,010 6,941 8,807 4,503 1,663 3,058 3,050 -51.97%
-
Tax Rate -32.03% 26.78% 22.83% 21.86% 38.93% 10.58% 10.61% -
Total Cost 34,408 30,374 33,938 37,849 37,565 38,375 35,005 -1.13%
-
Net Worth 120,412 119,422 112,233 106,038 101,363 99,516 96,649 15.70%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 2,641 - - 1,320 -
Div Payout % - - - 58.65% - - 43.29% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 120,412 119,422 112,233 106,038 101,363 99,516 96,649 15.70%
NOSH 131,168 131,958 132,038 132,052 131,984 131,810 132,034 -0.43%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.85% 18.60% 20.60% 10.63% 4.24% 7.38% 8.01% -
ROE 0.84% 5.81% 7.85% 4.25% 1.64% 3.07% 3.16% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 27.00 28.28 32.37 32.07 29.72 31.43 28.82 -4.23%
EPS 0.77 5.26 6.67 3.41 1.26 2.32 2.31 -51.76%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 1.00 -
NAPS 0.918 0.905 0.85 0.803 0.768 0.755 0.732 16.21%
Adjusted Per Share Value based on latest NOSH - 132,052
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.26 17.13 19.63 19.45 18.01 19.02 17.47 -4.65%
EPS 0.46 3.19 4.04 2.07 0.76 1.40 1.40 -52.22%
DPS 0.00 0.00 0.00 1.21 0.00 0.00 0.61 -
NAPS 0.5529 0.5483 0.5153 0.4869 0.4654 0.4569 0.4438 15.70%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.41 0.38 0.37 0.38 0.43 0.48 0.74 -
P/RPS 1.52 1.34 1.14 1.18 1.45 1.53 2.57 -29.42%
P/EPS 53.25 7.22 5.55 11.14 34.13 20.69 32.03 40.12%
EY 1.88 13.84 18.03 8.97 2.93 4.83 3.12 -28.55%
DY 0.00 0.00 0.00 5.26 0.00 0.00 1.35 -
P/NAPS 0.45 0.42 0.44 0.47 0.56 0.64 1.01 -41.52%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 26/08/08 23/05/08 27/02/08 26/11/07 27/08/07 -
Price 0.33 0.28 0.50 0.41 0.38 0.44 0.51 -
P/RPS 1.22 0.99 1.54 1.28 1.28 1.40 1.77 -21.88%
P/EPS 42.86 5.32 7.50 12.02 30.16 18.97 22.08 55.29%
EY 2.33 18.79 13.34 8.32 3.32 5.27 4.53 -35.67%
DY 0.00 0.00 0.00 4.88 0.00 0.00 1.96 -
P/NAPS 0.36 0.31 0.59 0.51 0.49 0.58 0.70 -35.68%

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