[ULICORP] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.2%
YoY- 13.17%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 29,409 31,637 42,352 27,087 23,179 18,423 12,596 15.17%
PBT 5,745 3,929 5,763 2,673 2,266 3,988 2,906 12.02%
Tax -1,404 -1,055 -1,260 -362 -224 -1,082 -759 10.79%
NP 4,341 2,874 4,503 2,311 2,042 2,906 2,147 12.44%
-
NP to SH 4,341 2,874 4,503 2,311 2,042 2,906 2,147 12.44%
-
Tax Rate 24.44% 26.85% 21.86% 13.54% 9.89% 27.13% 26.12% -
Total Cost 25,068 28,763 37,849 24,776 21,137 15,517 10,449 15.69%
-
Net Worth 143,477 123,792 106,038 94,949 86,949 91,142 63,570 14.52%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 2,641 - - - - -
Div Payout % - - 58.65% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 143,477 123,792 106,038 94,949 86,949 91,142 63,570 14.52%
NOSH 131,945 131,834 132,052 132,057 131,741 132,090 39,981 22.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 14.76% 9.08% 10.63% 8.53% 8.81% 15.77% 17.05% -
ROE 3.03% 2.32% 4.25% 2.43% 2.35% 3.19% 3.38% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 22.29 24.00 32.07 20.51 17.59 13.95 31.50 -5.59%
EPS 3.29 2.18 3.41 1.75 1.55 2.20 5.37 -7.83%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.0874 0.939 0.803 0.719 0.66 0.69 1.59 -6.13%
Adjusted Per Share Value based on latest NOSH - 132,057
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 13.50 14.53 19.45 12.44 10.64 8.46 5.78 15.17%
EPS 1.99 1.32 2.07 1.06 0.94 1.33 0.99 12.33%
DPS 0.00 0.00 1.21 0.00 0.00 0.00 0.00 -
NAPS 0.6588 0.5684 0.4869 0.4359 0.3992 0.4185 0.2919 14.52%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.73 0.31 0.38 0.60 0.31 1.03 1.88 -
P/RPS 3.28 1.29 1.18 2.93 1.76 7.38 5.97 -9.49%
P/EPS 22.19 14.22 11.14 34.29 20.00 46.82 35.01 -7.31%
EY 4.51 7.03 8.97 2.92 5.00 2.14 2.86 7.88%
DY 0.00 0.00 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.33 0.47 0.83 0.47 1.49 1.18 -8.99%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 19/05/09 23/05/08 25/05/07 29/05/06 25/05/05 20/05/04 -
Price 0.66 0.39 0.41 0.77 0.36 1.00 1.77 -
P/RPS 2.96 1.63 1.28 3.75 2.05 7.17 5.62 -10.13%
P/EPS 20.06 17.89 12.02 44.00 23.23 45.45 32.96 -7.93%
EY 4.98 5.59 8.32 2.27 4.31 2.20 3.03 8.62%
DY 0.00 0.00 4.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.42 0.51 1.07 0.55 1.45 1.11 -9.49%

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