[ULICORP] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 46.9%
YoY- 85.01%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 147,115 157,830 161,640 165,758 161,068 145,803 135,441 5.66%
PBT 25,586 27,420 29,378 23,318 15,318 12,228 15,111 42.01%
Tax -5,954 -6,159 -7,464 -5,287 -3,044 -2,146 -4,352 23.21%
NP 19,632 21,261 21,914 18,031 12,274 10,082 10,759 49.26%
-
NP to SH 19,632 21,261 21,914 18,031 12,274 10,082 10,759 49.26%
-
Tax Rate 23.27% 22.46% 25.41% 22.67% 19.87% 17.55% 28.80% -
Total Cost 127,483 136,569 139,726 147,727 148,794 135,721 124,682 1.49%
-
Net Worth 123,792 120,412 119,422 112,233 106,038 101,363 99,516 15.64%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 2,641 2,641 2,641 3,961 1,320 2,642 -
Div Payout % - 12.42% 12.05% 14.65% 32.27% 13.10% 24.56% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 123,792 120,412 119,422 112,233 106,038 101,363 99,516 15.64%
NOSH 131,834 131,168 131,958 132,038 132,052 131,984 131,810 0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 13.34% 13.47% 13.56% 10.88% 7.62% 6.91% 7.94% -
ROE 15.86% 17.66% 18.35% 16.07% 11.58% 9.95% 10.81% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 111.59 120.33 122.49 125.54 121.97 110.47 102.75 5.65%
EPS 14.89 16.21 16.61 13.66 9.29 7.64 8.16 49.27%
DPS 0.00 2.00 2.00 2.00 3.00 1.00 2.00 -
NAPS 0.939 0.918 0.905 0.85 0.803 0.768 0.755 15.63%
Adjusted Per Share Value based on latest NOSH - 132,038
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 67.55 72.47 74.21 76.11 73.95 66.94 62.19 5.66%
EPS 9.01 9.76 10.06 8.28 5.64 4.63 4.94 49.22%
DPS 0.00 1.21 1.21 1.21 1.82 0.61 1.21 -
NAPS 0.5684 0.5529 0.5483 0.5153 0.4869 0.4654 0.4569 15.65%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.31 0.41 0.38 0.37 0.38 0.43 0.48 -
P/RPS 0.28 0.34 0.31 0.29 0.31 0.39 0.47 -29.17%
P/EPS 2.08 2.53 2.29 2.71 4.09 5.63 5.88 -49.95%
EY 48.04 39.53 43.70 36.91 24.46 17.76 17.01 99.67%
DY 0.00 4.88 5.26 5.41 7.89 2.33 4.17 -
P/NAPS 0.33 0.45 0.42 0.44 0.47 0.56 0.64 -35.67%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 27/02/09 26/11/08 26/08/08 23/05/08 27/02/08 26/11/07 -
Price 0.39 0.33 0.28 0.50 0.41 0.38 0.44 -
P/RPS 0.35 0.27 0.23 0.40 0.34 0.34 0.43 -12.81%
P/EPS 2.62 2.04 1.69 3.66 4.41 4.97 5.39 -38.15%
EY 38.18 49.12 59.31 27.31 22.67 20.10 18.55 61.73%
DY 0.00 6.06 7.14 4.00 7.32 2.63 4.55 -
P/NAPS 0.42 0.36 0.31 0.59 0.51 0.49 0.58 -19.34%

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