[ULICORP] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -4.88%
YoY- 39.97%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 35,837 37,315 41,433 27,870 25,282 20,444 17,517 12.65%
PBT 10,875 9,480 3,420 2,378 2,066 5,172 4,042 17.91%
Tax -3,032 -2,539 -362 -333 -605 -1,526 -1,354 14.36%
NP 7,843 6,941 3,058 2,045 1,461 3,646 2,688 19.51%
-
NP to SH 7,843 6,941 3,058 2,045 1,461 3,646 2,688 19.51%
-
Tax Rate 27.88% 26.78% 10.58% 14.00% 29.28% 29.51% 33.50% -
Total Cost 27,994 30,374 38,375 25,825 23,821 16,798 14,829 11.16%
-
Net Worth 135,496 119,422 99,516 91,035 90,818 83,563 58,000 15.17%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 135,496 119,422 99,516 91,035 90,818 83,563 58,000 15.17%
NOSH 132,037 131,958 131,810 131,935 131,621 43,980 40,000 22.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 21.89% 18.60% 7.38% 7.34% 5.78% 17.83% 15.35% -
ROE 5.79% 5.81% 3.07% 2.25% 1.61% 4.36% 4.63% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 27.14 28.28 31.43 21.12 19.21 46.48 43.79 -7.65%
EPS 5.94 5.26 2.32 1.55 1.11 8.29 6.72 -2.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0262 0.905 0.755 0.69 0.69 1.90 1.45 -5.59%
Adjusted Per Share Value based on latest NOSH - 131,935
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 16.45 17.13 19.02 12.80 11.61 9.39 8.04 12.66%
EPS 3.60 3.19 1.40 0.94 0.67 1.67 1.23 19.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6221 0.5483 0.4569 0.418 0.417 0.3837 0.2663 15.17%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.51 0.38 0.48 0.31 0.64 1.77 1.56 -
P/RPS 1.88 1.34 1.53 1.47 3.33 3.81 3.56 -10.08%
P/EPS 8.59 7.22 20.69 20.00 57.66 21.35 23.21 -15.25%
EY 11.65 13.84 4.83 5.00 1.73 4.68 4.31 18.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.64 0.45 0.93 0.93 1.08 -12.03%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 26/11/08 26/11/07 20/11/06 30/11/05 26/11/04 07/11/03 -
Price 0.60 0.28 0.44 0.35 0.47 3.80 1.95 -
P/RPS 2.21 0.99 1.40 1.66 2.45 8.17 4.45 -11.00%
P/EPS 10.10 5.32 18.97 22.58 42.34 45.84 29.02 -16.11%
EY 9.90 18.79 5.27 4.43 2.36 2.18 3.45 19.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.31 0.58 0.51 0.68 2.00 1.34 -13.01%

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