[ULICORP] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 42.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 91,021 67,260 59,448 48,342 0 -
PBT 10,157 17,365 13,237 11,418 0 -
Tax -3,436 -4,932 -4,106 -3,284 0 -
NP 6,721 12,433 9,130 8,134 0 -
-
NP to SH 6,721 12,433 9,130 8,134 0 -
-
Tax Rate 33.83% 28.40% 31.02% 28.76% - -
Total Cost 84,300 54,826 50,317 40,208 0 -
-
Net Worth 91,054 83,612 57,999 50,808 0 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 91,054 83,612 57,999 50,808 0 -
NOSH 131,963 44,006 39,999 40,006 0 -
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.38% 18.49% 15.36% 16.83% 0.00% -
ROE 7.38% 14.87% 15.74% 16.01% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 68.97 152.84 148.62 120.84 0.00 -
EPS 5.09 28.25 22.83 20.33 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 1.90 1.45 1.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,982
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 41.79 30.88 27.29 22.20 0.00 -
EPS 3.09 5.71 4.19 3.73 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4181 0.3839 0.2663 0.2333 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.64 1.77 1.56 0.85 0.00 -
P/RPS 0.93 1.16 1.05 0.70 0.00 -
P/EPS 12.57 6.26 6.83 4.18 0.00 -
EY 7.96 15.96 14.63 23.92 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 1.08 0.67 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/05 26/11/04 07/11/03 18/11/02 - -
Price 0.47 3.80 1.95 0.83 0.00 -
P/RPS 0.68 2.49 1.31 0.69 0.00 -
P/EPS 9.23 13.45 8.54 4.08 0.00 -
EY 10.84 7.44 11.71 24.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 2.00 1.34 0.65 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