[ULICORP] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -6.29%
YoY- 17.55%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 138,057 140,294 157,830 145,803 104,425 92,260 73,016 11.19%
PBT 24,837 29,960 27,420 12,228 13,235 -9,082 18,909 4.64%
Tax -6,666 -8,258 -6,159 -2,146 -4,658 1,669 -5,201 4.22%
NP 18,171 21,702 21,261 10,082 8,577 -7,413 13,708 4.80%
-
NP to SH 18,171 21,702 21,261 10,082 8,577 -7,413 13,708 4.80%
-
Tax Rate 26.84% 27.56% 22.46% 17.55% 35.19% - 27.51% -
Total Cost 119,886 118,592 136,569 135,721 95,848 99,673 59,308 12.43%
-
Net Worth 157,973 139,500 120,412 101,363 92,410 85,844 86,253 10.60%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 1,981 2,641 1,320 1,322 - - -
Div Payout % - 9.13% 12.42% 13.10% 15.41% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 157,973 139,500 120,412 101,363 92,410 85,844 86,253 10.60%
NOSH 132,029 131,990 131,168 131,984 132,203 132,067 130,686 0.17%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.16% 15.47% 13.47% 6.91% 8.21% -8.03% 18.77% -
ROE 11.50% 15.56% 17.66% 9.95% 9.28% -8.64% 15.89% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 104.56 106.29 120.33 110.47 78.99 69.86 55.87 11.00%
EPS 13.76 16.44 16.21 7.64 6.49 -5.61 10.49 4.62%
DPS 0.00 1.50 2.00 1.00 1.00 0.00 0.00 -
NAPS 1.1965 1.0569 0.918 0.768 0.699 0.65 0.66 10.41%
Adjusted Per Share Value based on latest NOSH - 131,984
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 63.39 64.41 72.47 66.94 47.95 42.36 33.52 11.19%
EPS 8.34 9.96 9.76 4.63 3.94 -3.40 6.29 4.81%
DPS 0.00 0.91 1.21 0.61 0.61 0.00 0.00 -
NAPS 0.7253 0.6405 0.5529 0.4654 0.4243 0.3941 0.396 10.60%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.73 0.58 0.41 0.43 0.31 0.35 1.16 -
P/RPS 0.70 0.55 0.34 0.39 0.39 0.50 2.08 -16.59%
P/EPS 5.30 3.53 2.53 5.63 4.78 -6.24 11.06 -11.53%
EY 18.85 28.35 39.53 17.76 20.93 -16.04 9.04 13.02%
DY 0.00 2.59 4.88 2.33 3.23 0.00 0.00 -
P/NAPS 0.61 0.55 0.45 0.56 0.44 0.54 1.76 -16.18%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 27/02/09 27/02/08 26/02/07 27/02/06 23/02/05 -
Price 0.735 0.62 0.33 0.38 0.81 0.34 1.16 -
P/RPS 0.70 0.58 0.27 0.34 1.03 0.49 2.08 -16.59%
P/EPS 5.34 3.77 2.04 4.97 12.49 -6.06 11.06 -11.42%
EY 18.72 26.52 49.12 20.10 8.01 -16.51 9.04 12.89%
DY 0.00 2.42 6.06 2.63 1.23 0.00 0.00 -
P/NAPS 0.61 0.59 0.36 0.49 1.16 0.52 1.76 -16.18%

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