[ULICORP] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 10.17%
YoY- 243.3%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 139,118 140,198 165,758 121,878 96,965 85,999 62,210 14.34%
PBT 32,024 21,610 23,318 14,069 -9,383 16,609 15,765 12.53%
Tax -8,580 -5,172 -5,287 -4,323 2,582 -5,000 -4,195 12.65%
NP 23,444 16,438 18,031 9,746 -6,801 11,609 11,570 12.48%
-
NP to SH 23,444 16,438 18,031 9,746 -6,801 11,609 11,570 12.48%
-
Tax Rate 26.79% 23.93% 22.67% 30.73% - 30.10% 26.61% -
Total Cost 115,674 123,760 147,727 112,132 103,766 74,390 50,640 14.75%
-
Net Worth 147,464 127,712 112,233 96,649 89,693 91,188 43,985 22.32%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 1,981 2,641 2,642 - - - -
Div Payout % - 12.05% 14.65% 27.11% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 147,464 127,712 112,233 96,649 89,693 91,188 43,985 22.32%
NOSH 132,017 132,070 132,038 132,034 131,901 132,156 43,985 20.09%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 16.85% 11.72% 10.88% 8.00% -7.01% 13.50% 18.60% -
ROE 15.90% 12.87% 16.07% 10.08% -7.58% 12.73% 26.30% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 105.38 106.15 125.54 92.31 73.51 65.07 141.43 -4.78%
EPS 17.76 12.45 13.66 7.38 -5.16 8.78 26.30 -6.33%
DPS 0.00 1.50 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.117 0.967 0.85 0.732 0.68 0.69 1.00 1.86%
Adjusted Per Share Value based on latest NOSH - 132,034
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 63.87 64.37 76.11 55.96 44.52 39.49 28.56 14.34%
EPS 10.76 7.55 8.28 4.47 -3.12 5.33 5.31 12.48%
DPS 0.00 0.91 1.21 1.21 0.00 0.00 0.00 -
NAPS 0.6771 0.5864 0.5153 0.4438 0.4118 0.4187 0.202 22.32%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.67 0.39 0.37 0.74 0.33 0.95 1.78 -
P/RPS 0.64 0.37 0.29 0.80 0.45 1.46 1.26 -10.67%
P/EPS 3.77 3.13 2.71 10.03 -6.40 10.81 6.77 -9.29%
EY 26.50 31.91 36.91 9.97 -15.62 9.25 14.78 10.21%
DY 0.00 3.85 5.41 2.70 0.00 0.00 0.00 -
P/NAPS 0.60 0.40 0.44 1.01 0.49 1.38 1.78 -16.56%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 17/08/09 26/08/08 27/08/07 29/08/06 23/08/05 17/08/04 -
Price 0.66 0.50 0.50 0.51 0.31 0.92 1.77 -
P/RPS 0.63 0.47 0.40 0.55 0.42 1.41 1.25 -10.78%
P/EPS 3.72 4.02 3.66 6.91 -6.01 10.47 6.73 -9.40%
EY 26.91 24.89 27.31 14.47 -16.63 9.55 14.86 10.39%
DY 0.00 3.00 4.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.59 0.70 0.46 1.33 1.77 -16.72%

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