[ULICORP] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 78.66%
YoY- 94.85%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 137,764 117,636 126,548 169,408 108,348 92,716 73,692 10.98%
PBT 16,860 22,980 15,716 23,052 10,692 9,064 15,952 0.92%
Tax -3,728 -5,616 -4,220 -5,040 -1,448 -896 -4,328 -2.45%
NP 13,132 17,364 11,496 18,012 9,244 8,168 11,624 2.05%
-
NP to SH 13,132 17,364 11,496 18,012 9,244 8,168 11,624 2.05%
-
Tax Rate 22.11% 24.44% 26.85% 21.86% 13.54% 9.89% 27.13% -
Total Cost 124,632 100,272 115,052 151,396 99,104 84,548 62,068 12.31%
-
Net Worth 161,038 143,477 123,792 106,038 94,949 86,949 91,142 9.94%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - 10,564 - - - -
Div Payout % - - - 58.65% - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 161,038 143,477 123,792 106,038 94,949 86,949 91,142 9.94%
NOSH 131,847 131,945 131,834 132,052 132,057 131,741 132,090 -0.03%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 9.53% 14.76% 9.08% 10.63% 8.53% 8.81% 15.77% -
ROE 8.15% 12.10% 9.29% 16.99% 9.74% 9.39% 12.75% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 104.49 89.16 95.99 128.29 82.05 70.38 55.79 11.01%
EPS 9.96 13.16 8.72 13.64 7.00 6.20 8.80 2.08%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.2214 1.0874 0.939 0.803 0.719 0.66 0.69 9.98%
Adjusted Per Share Value based on latest NOSH - 132,052
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 63.25 54.01 58.10 77.78 49.75 42.57 33.83 10.98%
EPS 6.03 7.97 5.28 8.27 4.24 3.75 5.34 2.04%
DPS 0.00 0.00 0.00 4.85 0.00 0.00 0.00 -
NAPS 0.7394 0.6588 0.5684 0.4869 0.4359 0.3992 0.4185 9.94%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.81 0.73 0.31 0.38 0.60 0.31 1.03 -
P/RPS 0.78 0.82 0.32 0.30 0.73 0.44 1.85 -13.40%
P/EPS 8.13 5.55 3.56 2.79 8.57 5.00 11.70 -5.88%
EY 12.30 18.03 28.13 35.89 11.67 20.00 8.54 6.26%
DY 0.00 0.00 0.00 21.05 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.33 0.47 0.83 0.47 1.49 -12.68%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 26/05/10 19/05/09 23/05/08 25/05/07 29/05/06 25/05/05 -
Price 0.82 0.66 0.39 0.41 0.77 0.36 1.00 -
P/RPS 0.78 0.74 0.41 0.32 0.94 0.51 1.79 -12.92%
P/EPS 8.23 5.02 4.47 3.01 11.00 5.81 11.36 -5.22%
EY 12.15 19.94 22.36 33.27 9.09 17.22 8.80 5.52%
DY 0.00 0.00 0.00 19.51 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.42 0.51 1.07 0.55 1.45 -12.06%

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