[ULICORP] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 5.98%
YoY- 23.62%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 108,333 97,016 78,843 60,469 49,190 10,495 59.45%
PBT 13,642 -10,804 19,991 14,596 10,620 2,159 44.55%
Tax -4,796 2,527 -5,524 -3,944 -2,003 -1,563 25.12%
NP 8,846 -8,277 14,467 10,652 8,617 596 71.46%
-
NP to SH 8,846 -8,277 14,467 10,652 8,617 1,522 42.16%
-
Tax Rate 35.16% - 27.63% 27.02% 18.86% 72.39% -
Total Cost 99,487 105,293 64,376 49,817 40,573 9,899 58.60%
-
Net Worth 94,949 86,949 91,142 39,981 54,729 2,980,000 -49.78%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 1,322 - - - - - -
Div Payout % 14.94% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 94,949 86,949 91,142 39,981 54,729 2,980,000 -49.78%
NOSH 132,057 131,741 132,090 39,981 39,948 2,980,000 -46.36%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 8.17% -8.53% 18.35% 17.62% 17.52% 5.68% -
ROE 9.32% -9.52% 15.87% 26.64% 15.74% 0.05% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 82.03 73.64 59.69 151.24 123.13 0.35 197.66%
EPS 6.70 -6.28 10.95 26.64 21.57 0.05 166.18%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.719 0.66 0.69 1.00 1.37 1.00 -6.38%
Adjusted Per Share Value based on latest NOSH - 39,981
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 49.74 44.54 36.20 27.76 22.58 4.82 59.44%
EPS 4.06 -3.80 6.64 4.89 3.96 0.70 42.10%
DPS 0.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4359 0.3992 0.4185 0.1836 0.2513 13.6823 -49.78%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.60 0.31 1.03 1.88 0.71 0.00 -
P/RPS 0.73 0.42 1.73 1.24 0.58 0.00 -
P/EPS 8.96 -4.93 9.40 7.06 3.29 0.00 -
EY 11.16 -20.27 10.63 14.17 30.38 0.00 -
DY 1.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.47 1.49 1.88 0.52 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 25/05/07 29/05/06 25/05/05 20/05/04 23/05/03 - -
Price 0.77 0.36 1.00 1.77 0.74 0.00 -
P/RPS 0.94 0.49 1.68 1.17 0.60 0.00 -
P/EPS 11.49 -5.73 9.13 6.64 3.43 0.00 -
EY 8.70 -17.45 10.95 15.05 29.15 0.00 -
DY 1.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.55 1.45 1.77 0.54 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