[ULICORP] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 34.54%
YoY- 45.86%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 95,378 85,968 60,002 54,138 46,622 0 -
PBT 9,972 11,104 15,704 11,772 10,672 0 -
Tax -2,118 -3,944 -4,346 -3,452 -4,968 0 -
NP 7,854 7,160 11,358 8,320 5,704 0 -
-
NP to SH 7,854 7,160 11,358 8,320 5,704 0 -
-
Tax Rate 21.24% 35.52% 27.67% 29.32% 46.55% - -
Total Cost 87,524 78,808 48,644 45,818 40,918 0 -
-
Net Worth 89,609 91,151 80,940 57,600 48,400 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 89,609 91,151 80,940 57,600 48,400 0 -
NOSH 131,778 132,103 43,989 40,000 39,999 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.23% 8.33% 18.93% 15.37% 12.23% 0.00% -
ROE 8.76% 7.86% 14.03% 14.44% 11.79% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 72.38 65.08 136.40 135.35 116.56 0.00 -
EPS 5.96 5.42 25.82 20.80 14.26 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.69 1.84 1.44 1.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,969
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 43.79 39.47 27.55 24.86 21.41 0.00 -
EPS 3.61 3.29 5.21 3.82 2.62 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4114 0.4185 0.3716 0.2645 0.2222 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 0.33 0.95 1.78 0.89 1.03 0.00 -
P/RPS 0.46 1.46 1.30 0.66 0.88 0.00 -
P/EPS 5.54 17.53 6.89 4.28 7.22 0.00 -
EY 18.06 5.71 14.51 23.37 13.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.38 0.97 0.62 0.85 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/06 23/08/05 17/08/04 22/08/03 19/08/02 - -
Price 0.31 0.92 1.77 1.39 0.91 0.00 -
P/RPS 0.43 1.41 1.30 1.03 0.78 0.00 -
P/EPS 5.20 16.97 6.86 6.68 6.38 0.00 -
EY 19.23 5.89 14.59 14.96 15.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.33 0.96 0.97 0.75 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