[ULICORP] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 10.39%
YoY- 273.06%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 134,025 138,720 161,640 135,441 99,553 90,837 65,137 12.77%
PBT 25,918 23,005 29,378 15,111 -9,071 13,503 16,895 7.38%
Tax -6,798 -5,665 -7,464 -4,352 2,854 -4,079 -4,367 7.65%
NP 19,120 17,340 21,914 10,759 -6,217 9,424 12,528 7.29%
-
NP to SH 19,120 17,340 21,914 10,759 -6,217 9,424 12,528 7.29%
-
Tax Rate 26.23% 24.63% 25.41% 28.80% - 30.21% 25.85% -
Total Cost 114,905 121,380 139,726 124,682 105,770 81,413 52,609 13.89%
-
Net Worth 150,723 135,496 119,422 99,516 91,035 90,818 43,980 22.77%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 1,981 2,641 2,642 - - - -
Div Payout % - 11.42% 12.05% 24.56% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 150,723 135,496 119,422 99,516 91,035 90,818 43,980 22.77%
NOSH 131,797 132,037 131,958 131,810 131,935 131,621 43,980 20.06%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 14.27% 12.50% 13.56% 7.94% -6.24% 10.37% 19.23% -
ROE 12.69% 12.80% 18.35% 10.81% -6.83% 10.38% 28.49% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 101.69 105.06 122.49 102.75 75.46 69.01 148.10 -6.07%
EPS 14.51 13.13 16.61 8.16 -4.71 7.16 28.49 -10.63%
DPS 0.00 1.50 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.1436 1.0262 0.905 0.755 0.69 0.69 1.00 2.26%
Adjusted Per Share Value based on latest NOSH - 131,810
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 61.54 63.69 74.21 62.19 45.71 41.71 29.91 12.77%
EPS 8.78 7.96 10.06 4.94 -2.85 4.33 5.75 7.30%
DPS 0.00 0.91 1.21 1.21 0.00 0.00 0.00 -
NAPS 0.692 0.6221 0.5483 0.4569 0.418 0.417 0.2019 22.77%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.78 0.51 0.38 0.48 0.31 0.64 1.77 -
P/RPS 0.77 0.49 0.31 0.47 0.41 0.93 1.20 -7.12%
P/EPS 5.38 3.88 2.29 5.88 -6.58 8.94 6.21 -2.36%
EY 18.60 25.75 43.70 17.01 -15.20 11.19 16.09 2.44%
DY 0.00 2.94 5.26 4.17 0.00 0.00 0.00 -
P/NAPS 0.68 0.50 0.42 0.64 0.45 0.93 1.77 -14.73%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 20/11/09 26/11/08 26/11/07 20/11/06 30/11/05 26/11/04 -
Price 0.80 0.60 0.28 0.44 0.35 0.47 3.80 -
P/RPS 0.79 0.57 0.23 0.43 0.46 0.68 2.57 -17.84%
P/EPS 5.51 4.57 1.69 5.39 -7.43 6.56 13.34 -13.69%
EY 18.13 21.89 59.31 18.55 -13.46 15.23 7.50 15.84%
DY 0.00 2.50 7.14 4.55 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.31 0.58 0.51 0.68 3.80 -24.55%

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