[ULICORP] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 8.62%
YoY- 28.91%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 78,843 73,016 65,137 62,210 60,469 59,278 56,609 24.68%
PBT 19,991 18,909 16,895 15,765 14,596 13,799 12,034 40.22%
Tax -5,524 -5,201 -4,367 -4,195 -3,944 -3,748 -2,694 61.32%
NP 14,467 13,708 12,528 11,570 10,652 10,051 9,340 33.83%
-
NP to SH 14,467 13,708 12,528 11,570 10,652 10,051 9,340 33.83%
-
Tax Rate 27.63% 27.51% 25.85% 26.61% 27.02% 27.16% 22.39% -
Total Cost 64,376 59,308 52,609 50,640 49,817 49,227 47,269 22.84%
-
Net Worth 91,142 86,253 43,980 43,985 39,981 40,000 58,000 35.12%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 91,142 86,253 43,980 43,985 39,981 40,000 58,000 35.12%
NOSH 132,090 130,686 43,980 43,985 39,981 40,000 40,000 121.59%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 18.35% 18.77% 19.23% 18.60% 17.62% 16.96% 16.50% -
ROE 15.87% 15.89% 28.49% 26.30% 26.64% 25.13% 16.10% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 59.69 55.87 148.10 141.43 151.24 148.19 141.52 -43.72%
EPS 10.95 10.49 28.49 26.30 26.64 25.13 23.35 -39.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.66 1.00 1.00 1.00 1.00 1.45 -39.02%
Adjusted Per Share Value based on latest NOSH - 43,985
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 36.20 33.52 29.91 28.56 27.76 27.22 25.99 24.69%
EPS 6.64 6.29 5.75 5.31 4.89 4.61 4.29 33.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4185 0.396 0.2019 0.202 0.1836 0.1837 0.2663 35.13%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.03 1.16 1.77 1.78 1.88 1.88 1.56 -
P/RPS 1.73 2.08 1.20 1.26 1.24 1.27 1.10 35.20%
P/EPS 9.40 11.06 6.21 6.77 7.06 7.48 6.68 25.54%
EY 10.63 9.04 16.09 14.78 14.17 13.37 14.97 -20.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.76 1.77 1.78 1.88 1.88 1.08 23.90%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 23/02/05 26/11/04 17/08/04 20/05/04 20/02/04 07/11/03 -
Price 1.00 1.16 3.80 1.77 1.77 1.87 1.95 -
P/RPS 1.68 2.08 2.57 1.25 1.17 1.26 1.38 13.99%
P/EPS 9.13 11.06 13.34 6.73 6.64 7.44 8.35 6.12%
EY 10.95 9.04 7.50 14.86 15.05 13.44 11.97 -5.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.76 3.80 1.77 1.77 1.87 1.34 5.39%

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