[ULICORP] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -952.43%
YoY- -384.14%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 35,418 39,228 28,866 23,994 22,571 14,692 12,023 19.71%
PBT 765 2,723 5,606 -16,700 5,885 3,871 2,106 -15.51%
Tax 245 -1,060 -3,266 4,246 -1,502 -668 386 -7.29%
NP 1,010 1,663 2,340 -12,454 4,383 3,203 2,492 -13.96%
-
NP to SH 1,010 1,663 2,340 -12,454 4,383 3,203 2,492 -13.96%
-
Tax Rate -32.03% 38.93% 58.26% - 25.52% 17.26% -18.33% -
Total Cost 34,408 37,565 26,526 36,448 18,188 11,489 9,531 23.83%
-
Net Worth 120,412 101,363 92,410 85,844 86,253 40,000 53,200 14.57%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 1,322 - - - - -
Div Payout % - - 56.50% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 120,412 101,363 92,410 85,844 86,253 40,000 53,200 14.57%
NOSH 131,168 131,984 132,203 132,067 130,686 40,000 39,999 21.86%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.85% 4.24% 8.11% -51.90% 19.42% 21.80% 20.73% -
ROE 0.84% 1.64% 2.53% -14.51% 5.08% 8.01% 4.68% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 27.00 29.72 21.83 18.17 17.27 36.73 30.06 -1.77%
EPS 0.77 1.26 1.77 -9.43 3.35 2.50 6.23 -29.39%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.918 0.768 0.699 0.65 0.66 1.00 1.33 -5.98%
Adjusted Per Share Value based on latest NOSH - 132,067
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 16.26 18.01 13.25 11.02 10.36 6.75 5.52 19.70%
EPS 0.46 0.76 1.07 -5.72 2.01 1.47 1.14 -14.02%
DPS 0.00 0.00 0.61 0.00 0.00 0.00 0.00 -
NAPS 0.5529 0.4654 0.4243 0.3941 0.396 0.1837 0.2443 14.56%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.41 0.43 0.31 0.35 1.16 1.88 0.85 -
P/RPS 1.52 1.45 1.42 1.93 6.72 5.12 2.83 -9.83%
P/EPS 53.25 34.13 17.51 -3.71 34.59 23.48 13.64 25.45%
EY 1.88 2.93 5.71 -26.94 2.89 4.26 7.33 -20.27%
DY 0.00 0.00 3.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.44 0.54 1.76 1.88 0.64 -5.69%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 26/02/07 27/02/06 23/02/05 20/02/04 25/02/03 -
Price 0.33 0.38 0.81 0.34 1.16 1.87 0.66 -
P/RPS 1.22 1.28 3.71 1.87 6.72 5.09 2.20 -9.35%
P/EPS 42.86 30.16 45.76 -3.61 34.59 23.35 10.59 26.21%
EY 2.33 3.32 2.19 -27.74 2.89 4.28 9.44 -20.78%
DY 0.00 0.00 1.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.49 1.16 0.52 1.76 1.87 0.50 -5.32%

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