[ULICORP] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 47.0%
YoY- 36.38%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 145,804 104,426 92,260 73,016 59,278 48,280 40,657 23.70%
PBT 12,229 12,970 -9,082 18,909 13,799 10,670 0 -
Tax -2,147 -4,658 1,669 -5,201 -3,748 -3,003 0 -
NP 10,082 8,312 -7,413 13,708 10,051 7,667 0 -
-
NP to SH 10,082 8,312 -7,413 13,708 10,051 8,593 0 -
-
Tax Rate 17.56% 35.91% - 27.51% 27.16% 28.14% - -
Total Cost 135,722 96,114 99,673 59,308 49,227 40,613 40,657 22.23%
-
Net Worth 101,347 92,223 85,737 86,297 19,199 53,206 0 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 1,319 - - 1,999 - - -
Div Payout % - 15.87% - - 19.90% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 101,347 92,223 85,737 86,297 19,199 53,206 0 -
NOSH 131,963 131,936 131,903 130,753 39,999 40,004 0 -
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.91% 7.96% -8.03% 18.77% 16.96% 15.88% 0.00% -
ROE 9.95% 9.01% -8.65% 15.88% 52.35% 16.15% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 110.49 79.15 69.94 55.84 148.20 120.69 0.00 -
EPS 7.64 6.30 -5.62 10.48 7.85 21.48 17.91 -13.23%
DPS 0.00 1.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.768 0.699 0.65 0.66 0.48 1.33 1.15 -6.50%
Adjusted Per Share Value based on latest NOSH - 130,686
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 66.94 47.95 42.36 33.52 27.22 22.17 18.67 23.70%
EPS 4.63 3.82 -3.40 6.29 4.61 3.95 17.91 -20.17%
DPS 0.00 0.61 0.00 0.00 0.92 0.00 0.00 -
NAPS 0.4653 0.4234 0.3937 0.3962 0.0882 0.2443 1.15 -13.99%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.43 0.31 0.35 1.16 1.88 0.85 0.00 -
P/RPS 0.39 0.39 0.50 2.08 1.27 0.70 0.00 -
P/EPS 5.63 4.92 -6.23 11.06 7.48 3.96 0.00 -
EY 17.77 20.32 -16.06 9.04 13.37 25.27 0.00 -
DY 0.00 3.23 0.00 0.00 2.66 0.00 0.00 -
P/NAPS 0.56 0.44 0.54 1.76 3.92 0.64 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 26/02/07 27/02/06 23/02/05 20/02/04 25/02/03 18/04/02 -
Price 0.38 0.81 0.34 1.16 1.87 0.66 0.00 -
P/RPS 0.34 1.02 0.49 2.08 1.26 0.55 0.00 -
P/EPS 4.97 12.86 -6.05 11.06 7.44 3.07 0.00 -
EY 20.11 7.78 -16.53 9.04 13.44 32.55 0.00 -
DY 0.00 1.23 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 0.49 1.16 0.52 1.76 3.90 0.50 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