[ULICORP] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 116.77%
YoY- -59.93%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 37,315 41,433 27,870 25,282 20,444 17,517 12,946 19.27%
PBT 9,480 3,420 2,378 2,066 5,172 4,042 3,228 19.64%
Tax -2,539 -362 -333 -605 -1,526 -1,354 -905 18.74%
NP 6,941 3,058 2,045 1,461 3,646 2,688 2,323 19.99%
-
NP to SH 6,941 3,058 2,045 1,461 3,646 2,688 2,323 19.99%
-
Tax Rate 26.78% 10.58% 14.00% 29.28% 29.51% 33.50% 28.04% -
Total Cost 30,374 38,375 25,825 23,821 16,798 14,829 10,623 19.11%
-
Net Worth 119,422 99,516 91,035 90,818 83,563 58,000 50,778 15.30%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 119,422 99,516 91,035 90,818 83,563 58,000 50,778 15.30%
NOSH 131,958 131,810 131,935 131,621 43,980 40,000 39,982 21.99%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 18.60% 7.38% 7.34% 5.78% 17.83% 15.35% 17.94% -
ROE 5.81% 3.07% 2.25% 1.61% 4.36% 4.63% 4.57% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 28.28 31.43 21.12 19.21 46.48 43.79 32.38 -2.22%
EPS 5.26 2.32 1.55 1.11 8.29 6.72 5.81 -1.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.905 0.755 0.69 0.69 1.90 1.45 1.27 -5.48%
Adjusted Per Share Value based on latest NOSH - 131,621
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 17.13 19.02 12.80 11.61 9.39 8.04 5.94 19.28%
EPS 3.19 1.40 0.94 0.67 1.67 1.23 1.07 19.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5483 0.4569 0.418 0.417 0.3837 0.2663 0.2331 15.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.38 0.48 0.31 0.64 1.77 1.56 0.85 -
P/RPS 1.34 1.53 1.47 3.33 3.81 3.56 2.63 -10.62%
P/EPS 7.22 20.69 20.00 57.66 21.35 23.21 14.63 -11.09%
EY 13.84 4.83 5.00 1.73 4.68 4.31 6.84 12.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.64 0.45 0.93 0.93 1.08 0.67 -7.48%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 26/11/07 20/11/06 30/11/05 26/11/04 07/11/03 18/11/02 -
Price 0.28 0.44 0.35 0.47 3.80 1.95 0.83 -
P/RPS 0.99 1.40 1.66 2.45 8.17 4.45 2.56 -14.63%
P/EPS 5.32 18.97 22.58 42.34 45.84 29.02 14.29 -15.17%
EY 18.79 5.27 4.43 2.36 2.18 3.45 7.00 17.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.58 0.51 0.68 2.00 1.34 0.65 -11.59%

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