[ULICORP] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 298.89%
YoY- -16.15%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 48,514 199,962 147,876 92,766 46,304 201,072 151,269 -53.17%
PBT 860 27,353 24,951 17,465 3,446 43,483 33,959 -91.39%
Tax -262 -8,138 -5,903 -4,888 -293 -12,364 -7,937 -89.73%
NP 598 19,215 19,048 12,577 3,153 31,119 26,022 -91.93%
-
NP to SH 598 19,215 19,048 12,577 3,153 31,119 26,022 -91.93%
-
Tax Rate 30.47% 29.75% 23.66% 27.99% 8.50% 28.43% 23.37% -
Total Cost 47,916 180,747 128,828 80,189 43,151 169,953 125,247 -47.33%
-
Net Worth 285,869 285,318 285,187 278,783 273,643 274,849 274,108 2.84%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 72 - - - 17,424 13,068 -
Div Payout % - 0.38% - - - 55.99% 50.22% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 285,869 285,318 285,187 278,783 273,643 274,849 274,108 2.84%
NOSH 145,200 145,200 145,200 145,200 145,200 145,200 145,200 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.23% 9.61% 12.88% 13.56% 6.81% 15.48% 17.20% -
ROE 0.21% 6.73% 6.68% 4.51% 1.15% 11.32% 9.49% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 33.41 137.71 101.84 63.89 31.89 138.48 104.18 -53.18%
EPS 0.41 13.23 13.12 8.66 2.17 21.43 17.92 -91.95%
DPS 0.00 0.05 0.00 0.00 0.00 12.00 9.00 -
NAPS 1.9688 1.965 1.9641 1.92 1.8846 1.8929 1.8878 2.84%
Adjusted Per Share Value based on latest NOSH - 145,200
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 22.27 91.81 67.90 42.59 21.26 92.32 69.45 -53.18%
EPS 0.27 8.82 8.75 5.77 1.45 14.29 11.95 -92.02%
DPS 0.00 0.03 0.00 0.00 0.00 8.00 6.00 -
NAPS 1.3125 1.31 1.3094 1.28 1.2564 1.2619 1.2585 2.84%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.75 3.40 4.33 4.14 4.76 3.43 4.30 -
P/RPS 5.24 2.47 4.25 6.48 14.93 2.48 4.13 17.21%
P/EPS 424.92 25.69 33.01 47.80 219.20 16.00 23.99 580.68%
EY 0.24 3.89 3.03 2.09 0.46 6.25 4.17 -85.11%
DY 0.00 0.01 0.00 0.00 0.00 3.50 2.09 -
P/NAPS 0.89 1.73 2.20 2.16 2.53 1.81 2.28 -46.61%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 27/02/18 28/11/17 24/08/17 25/05/17 24/02/17 24/11/16 -
Price 1.66 2.88 4.21 3.85 4.54 4.48 3.59 -
P/RPS 4.97 2.09 4.13 6.03 14.24 3.24 3.45 27.58%
P/EPS 403.06 21.76 32.09 44.45 209.07 20.90 20.03 641.17%
EY 0.25 4.59 3.12 2.25 0.48 4.78 4.99 -86.43%
DY 0.00 0.02 0.00 0.00 0.00 2.68 2.51 -
P/NAPS 0.84 1.47 2.14 2.01 2.41 2.37 1.90 -41.99%

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