[ULICORP] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 7.61%
YoY- 31.09%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 104,425 92,260 73,016 59,278 48,280 0 -
PBT 13,235 -9,082 18,909 13,799 10,670 0 -
Tax -4,658 1,669 -5,201 -3,748 -3,003 0 -
NP 8,577 -7,413 13,708 10,051 7,667 0 -
-
NP to SH 8,577 -7,413 13,708 10,051 7,667 0 -
-
Tax Rate 35.19% - 27.51% 27.16% 28.14% - -
Total Cost 95,848 99,673 59,308 49,227 40,613 0 -
-
Net Worth 92,410 85,844 86,253 40,000 53,200 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 1,322 - - - - - -
Div Payout % 15.41% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 92,410 85,844 86,253 40,000 53,200 0 -
NOSH 132,203 132,067 130,686 40,000 39,999 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.21% -8.03% 18.77% 16.96% 15.88% 0.00% -
ROE 9.28% -8.64% 15.89% 25.13% 14.41% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 78.99 69.86 55.87 148.19 120.70 0.00 -
EPS 6.49 -5.61 10.49 25.13 19.17 0.00 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.699 0.65 0.66 1.00 1.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 47.95 42.36 33.52 27.22 22.17 0.00 -
EPS 3.94 -3.40 6.29 4.61 3.52 0.00 -
DPS 0.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4243 0.3941 0.396 0.1837 0.2443 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.31 0.35 1.16 1.88 0.85 0.00 -
P/RPS 0.39 0.50 2.08 1.27 0.70 0.00 -
P/EPS 4.78 -6.24 11.06 7.48 4.43 0.00 -
EY 20.93 -16.04 9.04 13.37 22.55 0.00 -
DY 3.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 1.76 1.88 0.64 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/07 27/02/06 23/02/05 20/02/04 25/02/03 - -
Price 0.81 0.34 1.16 1.87 0.66 0.00 -
P/RPS 1.03 0.49 2.08 1.26 0.55 0.00 -
P/EPS 12.49 -6.06 11.06 7.44 3.44 0.00 -
EY 8.01 -16.51 9.04 13.44 29.04 0.00 -
DY 1.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.52 1.76 1.87 0.50 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