[ULICORP] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
07-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 4.07%
YoY- 80.48%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 99,553 90,837 65,137 56,609 47,107 0 -
PBT -9,071 13,503 16,895 12,034 8,564 0 -
Tax 2,854 -4,079 -4,367 -2,694 -3,389 0 -
NP -6,217 9,424 12,528 9,340 5,175 0 -
-
NP to SH -6,217 9,424 12,528 9,340 5,175 0 -
-
Tax Rate - 30.21% 25.85% 22.39% 39.57% - -
Total Cost 105,770 81,413 52,609 47,269 41,932 0 -
-
Net Worth 91,035 90,818 43,980 58,000 50,778 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 91,035 90,818 43,980 58,000 50,778 0 -
NOSH 131,935 131,621 43,980 40,000 39,982 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -6.24% 10.37% 19.23% 16.50% 10.99% 0.00% -
ROE -6.83% 10.38% 28.49% 16.10% 10.19% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 75.46 69.01 148.10 141.52 117.82 0.00 -
EPS -4.71 7.16 28.49 23.35 12.94 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 1.00 1.45 1.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 45.71 41.71 29.91 25.99 21.63 0.00 -
EPS -2.85 4.33 5.75 4.29 2.38 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.418 0.417 0.2019 0.2663 0.2331 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.31 0.64 1.77 1.56 0.85 0.00 -
P/RPS 0.41 0.93 1.20 1.10 0.72 0.00 -
P/EPS -6.58 8.94 6.21 6.68 6.57 0.00 -
EY -15.20 11.19 16.09 14.97 15.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.93 1.77 1.08 0.67 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/06 30/11/05 26/11/04 07/11/03 18/11/02 - -
Price 0.35 0.47 3.80 1.95 0.83 0.00 -
P/RPS 0.46 0.68 2.57 1.38 0.70 0.00 -
P/EPS -7.43 6.56 13.34 8.35 6.41 0.00 -
EY -13.46 15.23 7.50 11.97 15.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 3.80 1.34 0.65 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