[ULICORP] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 237.96%
YoY- 215.7%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 140,294 157,830 145,803 104,425 92,260 73,016 59,278 15.42%
PBT 29,960 27,420 12,228 13,235 -9,082 18,909 13,799 13.77%
Tax -8,258 -6,159 -2,146 -4,658 1,669 -5,201 -3,748 14.05%
NP 21,702 21,261 10,082 8,577 -7,413 13,708 10,051 13.67%
-
NP to SH 21,702 21,261 10,082 8,577 -7,413 13,708 10,051 13.67%
-
Tax Rate 27.56% 22.46% 17.55% 35.19% - 27.51% 27.16% -
Total Cost 118,592 136,569 135,721 95,848 99,673 59,308 49,227 15.76%
-
Net Worth 139,500 120,412 101,363 92,410 85,844 86,253 40,000 23.12%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,981 2,641 1,320 1,322 - - - -
Div Payout % 9.13% 12.42% 13.10% 15.41% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 139,500 120,412 101,363 92,410 85,844 86,253 40,000 23.12%
NOSH 131,990 131,168 131,984 132,203 132,067 130,686 40,000 21.99%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 15.47% 13.47% 6.91% 8.21% -8.03% 18.77% 16.96% -
ROE 15.56% 17.66% 9.95% 9.28% -8.64% 15.89% 25.13% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 106.29 120.33 110.47 78.99 69.86 55.87 148.19 -5.38%
EPS 16.44 16.21 7.64 6.49 -5.61 10.49 25.13 -6.82%
DPS 1.50 2.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.0569 0.918 0.768 0.699 0.65 0.66 1.00 0.92%
Adjusted Per Share Value based on latest NOSH - 132,203
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 64.41 72.47 66.94 47.95 42.36 33.52 27.22 15.42%
EPS 9.96 9.76 4.63 3.94 -3.40 6.29 4.61 13.68%
DPS 0.91 1.21 0.61 0.61 0.00 0.00 0.00 -
NAPS 0.6405 0.5529 0.4654 0.4243 0.3941 0.396 0.1837 23.11%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.58 0.41 0.43 0.31 0.35 1.16 1.88 -
P/RPS 0.55 0.34 0.39 0.39 0.50 2.08 1.27 -13.00%
P/EPS 3.53 2.53 5.63 4.78 -6.24 11.06 7.48 -11.75%
EY 28.35 39.53 17.76 20.93 -16.04 9.04 13.37 13.33%
DY 2.59 4.88 2.33 3.23 0.00 0.00 0.00 -
P/NAPS 0.55 0.45 0.56 0.44 0.54 1.76 1.88 -18.50%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 27/02/08 26/02/07 27/02/06 23/02/05 20/02/04 -
Price 0.62 0.33 0.38 0.81 0.34 1.16 1.87 -
P/RPS 0.58 0.27 0.34 1.03 0.49 2.08 1.26 -12.11%
P/EPS 3.77 2.04 4.97 12.49 -6.06 11.06 7.44 -10.70%
EY 26.52 49.12 20.10 8.01 -16.51 9.04 13.44 11.98%
DY 2.42 6.06 2.63 1.23 0.00 0.00 0.00 -
P/NAPS 0.59 0.36 0.49 1.16 0.52 1.76 1.87 -17.47%

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