[ULICORP] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -15.2%
YoY- 35.35%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 169,408 108,348 92,716 73,692 50,384 45,620 41,980 26.15%
PBT 23,052 10,692 9,064 15,952 11,624 8,436 8,636 17.76%
Tax -5,040 -1,448 -896 -4,328 -3,036 -2,252 -6,252 -3.52%
NP 18,012 9,244 8,168 11,624 8,588 6,184 2,384 40.03%
-
NP to SH 18,012 9,244 8,168 11,624 8,588 6,184 2,384 40.03%
-
Tax Rate 21.86% 13.54% 9.89% 27.13% 26.12% 26.70% 72.39% -
Total Cost 151,396 99,104 84,548 62,068 41,796 39,436 39,596 25.02%
-
Net Worth 106,038 94,949 86,949 91,142 63,570 54,729 3,397,200 -43.85%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 10,564 - - - - - - -
Div Payout % 58.65% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 106,038 94,949 86,949 91,142 63,570 54,729 3,397,200 -43.85%
NOSH 132,052 132,057 131,741 132,090 39,981 39,948 2,980,000 -40.48%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 10.63% 8.53% 8.81% 15.77% 17.05% 13.56% 5.68% -
ROE 16.99% 9.74% 9.39% 12.75% 13.51% 11.30% 0.07% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 128.29 82.05 70.38 55.79 126.02 114.20 1.41 111.93%
EPS 13.64 7.00 6.20 8.80 21.48 15.48 0.08 135.29%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.803 0.719 0.66 0.69 1.59 1.37 1.14 -5.66%
Adjusted Per Share Value based on latest NOSH - 132,090
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 77.78 49.75 42.57 33.83 23.13 20.95 19.27 26.15%
EPS 8.27 4.24 3.75 5.34 3.94 2.84 1.09 40.13%
DPS 4.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4869 0.4359 0.3992 0.4185 0.2919 0.2513 15.5978 -43.85%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.38 0.60 0.31 1.03 1.88 0.71 0.00 -
P/RPS 0.30 0.73 0.44 1.85 1.49 0.62 0.00 -
P/EPS 2.79 8.57 5.00 11.70 8.75 4.59 0.00 -
EY 35.89 11.67 20.00 8.54 11.43 21.80 0.00 -
DY 21.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.83 0.47 1.49 1.18 0.52 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/05/08 25/05/07 29/05/06 25/05/05 20/05/04 23/05/03 02/07/02 -
Price 0.41 0.77 0.36 1.00 1.77 0.74 1.01 -
P/RPS 0.32 0.94 0.51 1.79 1.40 0.65 71.70 -59.39%
P/EPS 3.01 11.00 5.81 11.36 8.24 4.78 1,262.50 -63.41%
EY 33.27 9.09 17.22 8.80 12.14 20.92 0.08 172.95%
DY 19.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.07 0.55 1.45 1.11 0.54 0.89 -8.85%

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