[ULICORP] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
19-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 148.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 85,999 62,210 52,038 23,311 54.45%
PBT 16,609 15,765 11,220 5,336 45.95%
Tax -5,000 -4,195 -2,245 -2,484 26.23%
NP 11,609 11,570 8,975 2,852 59.59%
-
NP to SH 11,609 11,570 8,975 3,778 45.33%
-
Tax Rate 30.10% 26.61% 20.01% 46.55% -
Total Cost 74,390 50,640 43,063 20,459 53.71%
-
Net Worth 91,188 43,985 57,555 48,400 23.48%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 91,188 43,985 57,555 48,400 23.48%
NOSH 132,156 43,985 39,969 40,000 48.88%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 13.50% 18.60% 17.25% 12.23% -
ROE 12.73% 26.30% 15.59% 7.81% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 65.07 141.43 130.19 58.28 3.73%
EPS 8.78 26.30 22.45 9.45 -2.41%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.69 1.00 1.44 1.21 -17.06%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 39.49 28.56 23.89 10.70 54.47%
EPS 5.33 5.31 4.12 1.73 45.46%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.4187 0.202 0.2643 0.2222 23.49%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.95 1.78 0.89 1.03 -
P/RPS 1.46 1.26 0.68 1.77 -6.21%
P/EPS 10.81 6.77 3.96 10.91 -0.30%
EY 9.25 14.78 25.23 9.17 0.28%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.78 0.62 0.85 17.51%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 23/08/05 17/08/04 22/08/03 - -
Price 0.92 1.77 1.39 0.00 -
P/RPS 1.41 1.25 1.07 0.00 -
P/EPS 10.47 6.73 6.19 0.00 -
EY 9.55 14.86 16.15 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.77 0.97 0.00 -

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