[ULICORP] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 57.04%
YoY- 40.97%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 97,033 103,002 122,412 106,575 75,559 68,266 50,445 11.51%
PBT 18,198 22,240 26,655 9,506 7,364 7,618 13,024 5.73%
Tax -4,450 -5,910 -6,404 -1,087 -1,392 -2,577 -3,699 3.12%
NP 13,748 16,330 20,251 8,419 5,972 5,041 9,325 6.68%
-
NP to SH 13,748 16,330 20,251 8,419 5,972 5,041 9,325 6.68%
-
Tax Rate 24.45% 26.57% 24.03% 11.43% 18.90% 33.83% 28.40% -
Total Cost 83,285 86,672 102,161 98,156 69,587 63,225 41,120 12.47%
-
Net Worth 150,884 135,471 119,472 99,629 91,165 91,054 83,612 10.33%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 1,980 - - - - - -
Div Payout % - 12.13% - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 150,884 135,471 119,472 99,629 91,165 91,054 83,612 10.33%
NOSH 131,938 132,012 132,014 131,959 132,123 131,963 44,006 20.07%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 14.17% 15.85% 16.54% 7.90% 7.90% 7.38% 18.49% -
ROE 9.11% 12.05% 16.95% 8.45% 6.55% 5.54% 11.15% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 73.54 78.02 92.73 80.76 57.19 51.73 114.63 -7.12%
EPS 10.42 12.37 15.34 6.38 4.52 3.82 21.19 -11.15%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1436 1.0262 0.905 0.755 0.69 0.69 1.90 -8.10%
Adjusted Per Share Value based on latest NOSH - 131,810
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 44.55 47.29 56.20 48.93 34.69 31.34 23.16 11.51%
EPS 6.31 7.50 9.30 3.87 2.74 2.31 4.28 6.68%
DPS 0.00 0.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6928 0.622 0.5485 0.4574 0.4186 0.4181 0.3839 10.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.78 0.51 0.38 0.48 0.31 0.64 1.77 -
P/RPS 1.06 0.65 0.41 0.59 0.54 1.24 1.54 -6.03%
P/EPS 7.49 4.12 2.48 7.52 6.86 16.75 8.35 -1.79%
EY 13.36 24.25 40.37 13.29 14.58 5.97 11.97 1.84%
DY 0.00 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.50 0.42 0.64 0.45 0.93 0.93 -5.08%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 20/11/09 26/11/08 26/11/07 20/11/06 30/11/05 26/11/04 -
Price 0.80 0.60 0.28 0.44 0.35 0.47 3.80 -
P/RPS 1.09 0.77 0.30 0.54 0.61 0.91 3.31 -16.89%
P/EPS 7.68 4.85 1.83 6.90 7.74 12.30 17.93 -13.17%
EY 13.03 20.62 54.79 14.50 12.91 8.13 5.58 15.17%
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.31 0.58 0.51 0.68 2.00 -16.04%

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