[ULICORP] YoY TTM Result on 30-Sep-2004 [#3]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 8.28%
YoY- 34.13%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 135,441 99,553 90,837 65,137 56,609 47,107 0 -
PBT 15,111 -9,071 13,503 16,895 12,034 8,564 0 -
Tax -4,352 2,854 -4,079 -4,367 -2,694 -3,389 0 -
NP 10,759 -6,217 9,424 12,528 9,340 5,175 0 -
-
NP to SH 10,759 -6,217 9,424 12,528 9,340 5,175 0 -
-
Tax Rate 28.80% - 30.21% 25.85% 22.39% 39.57% - -
Total Cost 124,682 105,770 81,413 52,609 47,269 41,932 0 -
-
Net Worth 99,516 91,035 90,818 43,980 58,000 50,778 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 2,642 - - - - - - -
Div Payout % 24.56% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 99,516 91,035 90,818 43,980 58,000 50,778 0 -
NOSH 131,810 131,935 131,621 43,980 40,000 39,982 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.94% -6.24% 10.37% 19.23% 16.50% 10.99% 0.00% -
ROE 10.81% -6.83% 10.38% 28.49% 16.10% 10.19% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 102.75 75.46 69.01 148.10 141.52 117.82 0.00 -
EPS 8.16 -4.71 7.16 28.49 23.35 12.94 0.00 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.755 0.69 0.69 1.00 1.45 1.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 43,980
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 62.19 45.71 41.71 29.91 25.99 21.63 0.00 -
EPS 4.94 -2.85 4.33 5.75 4.29 2.38 0.00 -
DPS 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4569 0.418 0.417 0.2019 0.2663 0.2331 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.48 0.31 0.64 1.77 1.56 0.85 0.00 -
P/RPS 0.47 0.41 0.93 1.20 1.10 0.72 0.00 -
P/EPS 5.88 -6.58 8.94 6.21 6.68 6.57 0.00 -
EY 17.01 -15.20 11.19 16.09 14.97 15.23 0.00 -
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.45 0.93 1.77 1.08 0.67 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 20/11/06 30/11/05 26/11/04 07/11/03 18/11/02 - -
Price 0.44 0.35 0.47 3.80 1.95 0.83 0.00 -
P/RPS 0.43 0.46 0.68 2.57 1.38 0.70 0.00 -
P/EPS 5.39 -7.43 6.56 13.34 8.35 6.41 0.00 -
EY 18.55 -13.46 15.23 7.50 11.97 15.59 0.00 -
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 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