[ULICORP] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 15.99%
YoY- 36.52%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 132,578 134,930 170,192 130,286 95,378 85,968 60,002 14.11%
PBT 26,858 22,730 34,350 12,172 9,972 11,104 15,704 9.35%
Tax -6,400 -5,756 -7,730 -1,450 -2,118 -3,944 -4,346 6.66%
NP 20,458 16,974 26,620 10,722 7,854 7,160 11,358 10.29%
-
NP to SH 20,458 16,974 26,620 10,722 7,854 7,160 11,358 10.29%
-
Tax Rate 23.83% 25.32% 22.50% 11.91% 21.24% 35.52% 27.67% -
Total Cost 112,120 117,956 143,572 119,564 87,524 78,808 48,644 14.92%
-
Net Worth 147,429 127,634 112,237 96,656 89,609 91,151 80,940 10.50%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 3,959 - 2,640 - - - -
Div Payout % - 23.33% - 24.63% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 147,429 127,634 112,237 96,656 89,609 91,151 80,940 10.50%
NOSH 131,987 131,990 132,043 132,044 131,778 132,103 43,989 20.08%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 15.43% 12.58% 15.64% 8.23% 8.23% 8.33% 18.93% -
ROE 13.88% 13.30% 23.72% 11.09% 8.76% 7.86% 14.03% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 100.45 102.23 128.89 98.67 72.38 65.08 136.40 -4.96%
EPS 15.50 12.86 20.16 8.12 5.96 5.42 25.82 -8.14%
DPS 0.00 3.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.117 0.967 0.85 0.732 0.68 0.69 1.84 -7.97%
Adjusted Per Share Value based on latest NOSH - 132,034
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 60.87 61.95 78.14 59.82 43.79 39.47 27.55 14.11%
EPS 9.39 7.79 12.22 4.92 3.61 3.29 5.21 10.31%
DPS 0.00 1.82 0.00 1.21 0.00 0.00 0.00 -
NAPS 0.6769 0.586 0.5153 0.4438 0.4114 0.4185 0.3716 10.50%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.67 0.39 0.37 0.74 0.33 0.95 1.78 -
P/RPS 0.67 0.38 0.29 0.75 0.46 1.46 1.30 -10.45%
P/EPS 4.32 3.03 1.84 9.11 5.54 17.53 6.89 -7.48%
EY 23.13 32.97 54.49 10.97 18.06 5.71 14.51 8.07%
DY 0.00 7.69 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 0.60 0.40 0.44 1.01 0.49 1.38 0.97 -7.69%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 17/08/09 26/08/08 27/08/07 29/08/06 23/08/05 17/08/04 -
Price 0.66 0.50 0.50 0.51 0.31 0.92 1.77 -
P/RPS 0.66 0.49 0.39 0.52 0.43 1.41 1.30 -10.67%
P/EPS 4.26 3.89 2.48 6.28 5.20 16.97 6.86 -7.63%
EY 23.48 25.72 40.32 15.92 19.23 5.89 14.59 8.24%
DY 0.00 6.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.59 0.70 0.46 1.33 0.96 -7.78%

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