[ULICORP] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -76.81%
YoY- -80.92%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 42,745 38,055 24,510 24,561 17,405 15,664 12,816 22.21%
PBT 11,412 3,412 2,985 1,564 4,946 3,777 3,177 23.72%
Tax -2,605 -362 -835 -890 -1,414 -1,163 -921 18.90%
NP 8,807 3,050 2,150 674 3,532 2,614 2,256 25.45%
-
NP to SH 8,807 3,050 2,150 674 3,532 2,614 2,256 25.45%
-
Tax Rate 22.83% 10.61% 27.97% 56.91% 28.59% 30.79% 28.99% -
Total Cost 33,938 35,005 22,360 23,887 13,873 13,050 10,560 21.45%
-
Net Worth 112,233 96,649 89,693 91,188 80,932 57,555 48,400 15.03%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 1,320 - - - - - -
Div Payout % - 43.29% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 112,233 96,649 89,693 91,188 80,932 57,555 48,400 15.03%
NOSH 132,038 132,034 131,901 132,156 43,985 39,969 40,000 22.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 20.60% 8.01% 8.77% 2.74% 20.29% 16.69% 17.60% -
ROE 7.85% 3.16% 2.40% 0.74% 4.36% 4.54% 4.66% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 32.37 28.82 18.58 18.58 39.57 39.19 32.04 0.17%
EPS 6.67 2.31 1.63 0.51 8.03 6.54 5.64 2.83%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.732 0.68 0.69 1.84 1.44 1.21 -5.71%
Adjusted Per Share Value based on latest NOSH - 132,156
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 19.63 17.47 11.25 11.28 7.99 7.19 5.88 22.22%
EPS 4.04 1.40 0.99 0.31 1.62 1.20 1.04 25.35%
DPS 0.00 0.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5153 0.4438 0.4118 0.4187 0.3716 0.2643 0.2222 15.03%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.37 0.74 0.33 0.95 1.78 0.89 1.03 -
P/RPS 1.14 2.57 1.78 5.11 4.50 2.27 3.21 -15.83%
P/EPS 5.55 32.03 20.25 186.27 22.17 13.61 18.26 -17.98%
EY 18.03 3.12 4.94 0.54 4.51 7.35 5.48 21.93%
DY 0.00 1.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.01 0.49 1.38 0.97 0.62 0.85 -10.38%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 27/08/07 29/08/06 23/08/05 17/08/04 22/08/03 19/08/02 -
Price 0.50 0.51 0.31 0.92 1.77 1.39 0.91 -
P/RPS 1.54 1.77 1.67 4.95 4.47 3.55 2.84 -9.68%
P/EPS 7.50 22.08 19.02 180.39 22.04 21.25 16.13 -11.97%
EY 13.34 4.53 5.26 0.55 4.54 4.71 6.20 13.60%
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.46 1.33 0.96 0.97 0.75 -3.91%

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