[ULICORP] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -2.98%
YoY- 110.88%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 142,590 138,057 140,294 157,830 145,803 104,425 92,260 7.52%
PBT 23,094 24,837 29,960 27,420 12,228 13,235 -9,082 -
Tax -6,498 -6,666 -8,258 -6,159 -2,146 -4,658 1,669 -
NP 16,596 18,171 21,702 21,261 10,082 8,577 -7,413 -
-
NP to SH 16,596 18,171 21,702 21,261 10,082 8,577 -7,413 -
-
Tax Rate 28.14% 26.84% 27.56% 22.46% 17.55% 35.19% - -
Total Cost 125,994 119,886 118,592 136,569 135,721 95,848 99,673 3.98%
-
Net Worth 165,294 157,973 139,500 120,412 101,363 92,410 85,844 11.53%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 1,981 2,641 1,320 1,322 - -
Div Payout % - - 9.13% 12.42% 13.10% 15.41% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 165,294 157,973 139,500 120,412 101,363 92,410 85,844 11.53%
NOSH 131,782 132,029 131,990 131,168 131,984 132,203 132,067 -0.03%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 11.64% 13.16% 15.47% 13.47% 6.91% 8.21% -8.03% -
ROE 10.04% 11.50% 15.56% 17.66% 9.95% 9.28% -8.64% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 108.20 104.56 106.29 120.33 110.47 78.99 69.86 7.56%
EPS 12.59 13.76 16.44 16.21 7.64 6.49 -5.61 -
DPS 0.00 0.00 1.50 2.00 1.00 1.00 0.00 -
NAPS 1.2543 1.1965 1.0569 0.918 0.768 0.699 0.65 11.57%
Adjusted Per Share Value based on latest NOSH - 131,168
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 65.47 63.39 64.41 72.47 66.94 47.95 42.36 7.52%
EPS 7.62 8.34 9.96 9.76 4.63 3.94 -3.40 -
DPS 0.00 0.00 0.91 1.21 0.61 0.61 0.00 -
NAPS 0.7589 0.7253 0.6405 0.5529 0.4654 0.4243 0.3941 11.53%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.74 0.73 0.58 0.41 0.43 0.31 0.35 -
P/RPS 0.68 0.70 0.55 0.34 0.39 0.39 0.50 5.25%
P/EPS 5.88 5.30 3.53 2.53 5.63 4.78 -6.24 -
EY 17.02 18.85 28.35 39.53 17.76 20.93 -16.04 -
DY 0.00 0.00 2.59 4.88 2.33 3.23 0.00 -
P/NAPS 0.59 0.61 0.55 0.45 0.56 0.44 0.54 1.48%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 24/02/11 25/02/10 27/02/09 27/02/08 26/02/07 27/02/06 -
Price 0.74 0.735 0.62 0.33 0.38 0.81 0.34 -
P/RPS 0.68 0.70 0.58 0.27 0.34 1.03 0.49 5.61%
P/EPS 5.88 5.34 3.77 2.04 4.97 12.49 -6.06 -
EY 17.02 18.72 26.52 49.12 20.10 8.01 -16.51 -
DY 0.00 0.00 2.42 6.06 2.63 1.23 0.00 -
P/NAPS 0.59 0.61 0.59 0.36 0.49 1.16 0.52 2.12%

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