[ULICORP] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 184.55%
YoY- -36.18%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 36,992 35,837 35,828 31,637 35,418 37,315 42,745 -9.16%
PBT 7,720 10,875 7,436 3,929 765 9,480 11,412 -22.88%
Tax -2,348 -3,032 -1,823 -1,055 245 -2,539 -2,605 -6.67%
NP 5,372 7,843 5,613 2,874 1,010 6,941 8,807 -28.01%
-
NP to SH 5,372 7,843 5,613 2,874 1,010 6,941 8,807 -28.01%
-
Tax Rate 30.41% 27.88% 24.52% 26.85% -32.03% 26.78% 22.83% -
Total Cost 31,620 27,994 30,215 28,763 34,408 30,374 33,938 -4.59%
-
Net Worth 139,500 135,496 127,712 123,792 120,412 119,422 112,233 15.55%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 1,981 - - - - -
Div Payout % - - 35.29% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 139,500 135,496 127,712 123,792 120,412 119,422 112,233 15.55%
NOSH 131,990 132,037 132,070 131,834 131,168 131,958 132,038 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.52% 21.89% 15.67% 9.08% 2.85% 18.60% 20.60% -
ROE 3.85% 5.79% 4.40% 2.32% 0.84% 5.81% 7.85% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.03 27.14 27.13 24.00 27.00 28.28 32.37 -9.12%
EPS 4.07 5.94 4.25 2.18 0.77 5.26 6.67 -27.99%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.0569 1.0262 0.967 0.939 0.918 0.905 0.85 15.58%
Adjusted Per Share Value based on latest NOSH - 131,834
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.98 16.45 16.45 14.53 16.26 17.13 19.63 -9.19%
EPS 2.47 3.60 2.58 1.32 0.46 3.19 4.04 -27.90%
DPS 0.00 0.00 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.6405 0.6221 0.5864 0.5684 0.5529 0.5483 0.5153 15.55%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.58 0.51 0.39 0.31 0.41 0.38 0.37 -
P/RPS 2.07 1.88 1.44 1.29 1.52 1.34 1.14 48.67%
P/EPS 14.25 8.59 9.18 14.22 53.25 7.22 5.55 87.18%
EY 7.02 11.65 10.90 7.03 1.88 13.84 18.03 -46.58%
DY 0.00 0.00 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.40 0.33 0.45 0.42 0.44 15.99%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 17/08/09 19/05/09 27/02/09 26/11/08 26/08/08 -
Price 0.62 0.60 0.50 0.39 0.33 0.28 0.50 -
P/RPS 2.21 2.21 1.84 1.63 1.22 0.99 1.54 27.14%
P/EPS 15.23 10.10 11.76 17.89 42.86 5.32 7.50 60.15%
EY 6.56 9.90 8.50 5.59 2.33 18.79 13.34 -37.61%
DY 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.52 0.42 0.36 0.31 0.59 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