[ULICORP] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 19.75%
YoY- 21.29%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 138,058 139,995 157,829 145,804 104,426 92,260 73,016 11.19%
PBT 24,837 29,961 27,419 12,229 12,970 -9,082 18,909 4.64%
Tax -6,665 -8,259 -6,162 -2,147 -4,658 1,669 -5,201 4.21%
NP 18,172 21,702 21,257 10,082 8,312 -7,413 13,708 4.80%
-
NP to SH 18,172 21,702 21,257 10,082 8,312 -7,413 13,708 4.80%
-
Tax Rate 26.83% 27.57% 22.47% 17.56% 35.91% - 27.51% -
Total Cost 119,886 118,293 136,572 135,722 96,114 99,673 59,308 12.43%
-
Net Worth 157,899 139,518 121,204 101,347 92,223 85,737 86,297 10.58%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 1,979 3,300 - - 1,319 - - -
Div Payout % 10.89% 15.21% - - 15.87% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 157,899 139,518 121,204 101,347 92,223 85,737 86,297 10.58%
NOSH 131,968 132,007 132,031 131,963 131,936 131,903 130,753 0.15%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.16% 15.50% 13.47% 6.91% 7.96% -8.03% 18.77% -
ROE 11.51% 15.55% 17.54% 9.95% 9.01% -8.65% 15.88% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 104.61 106.05 119.54 110.49 79.15 69.94 55.84 11.02%
EPS 13.77 16.44 16.10 7.64 6.30 -5.62 10.48 4.65%
DPS 1.50 2.50 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.1965 1.0569 0.918 0.768 0.699 0.65 0.66 10.41%
Adjusted Per Share Value based on latest NOSH - 131,984
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 63.39 64.28 72.47 66.94 47.95 42.36 33.52 11.19%
EPS 8.34 9.96 9.76 4.63 3.82 -3.40 6.29 4.81%
DPS 0.91 1.52 0.00 0.00 0.61 0.00 0.00 -
NAPS 0.725 0.6406 0.5565 0.4653 0.4234 0.3937 0.3962 10.59%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.73 0.58 0.41 0.43 0.31 0.35 1.16 -
P/RPS 0.70 0.55 0.34 0.39 0.39 0.50 2.08 -16.59%
P/EPS 5.30 3.53 2.55 5.63 4.92 -6.23 11.06 -11.53%
EY 18.86 28.34 39.27 17.77 20.32 -16.06 9.04 13.03%
DY 2.05 4.31 0.00 0.00 3.23 0.00 0.00 -
P/NAPS 0.61 0.55 0.45 0.56 0.44 0.54 1.76 -16.18%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 27/02/09 27/02/08 26/02/07 27/02/06 23/02/05 -
Price 0.735 0.62 0.33 0.38 0.81 0.34 1.16 -
P/RPS 0.70 0.58 0.28 0.34 1.02 0.49 2.08 -16.59%
P/EPS 5.34 3.77 2.05 4.97 12.86 -6.05 11.06 -11.42%
EY 18.73 26.52 48.79 20.11 7.78 -16.53 9.04 12.90%
DY 2.04 4.03 0.00 0.00 1.23 0.00 0.00 -
P/NAPS 0.61 0.59 0.36 0.49 1.16 0.52 1.76 -16.18%

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