[ULICORP] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 63.28%
YoY- 1151.68%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 193,765 131,480 66,012 204,846 132,444 91,132 49,213 149.13%
PBT 38,117 25,304 15,595 58,351 35,269 24,577 12,394 111.33%
Tax -9,061 -6,017 -3,518 -14,292 -8,285 -5,506 -2,700 123.98%
NP 29,056 19,287 12,077 44,059 26,984 19,071 9,694 107.74%
-
NP to SH 29,056 19,287 12,077 44,059 26,984 19,071 9,694 107.74%
-
Tax Rate 23.77% 23.78% 22.56% 24.49% 23.49% 22.40% 21.78% -
Total Cost 164,709 112,193 53,935 160,787 105,460 72,061 39,519 158.76%
-
Net Worth 343,993 337,481 334,627 322,540 309,842 304,092 296,904 10.30%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 7,623 4,356 2,178 8,712 4,356 4,356 2,178 130.34%
Div Payout % 26.24% 22.59% 18.03% 19.77% 16.14% 22.84% 22.47% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 343,993 337,481 334,627 322,540 309,842 304,092 296,904 10.30%
NOSH 217,800 217,800 217,800 217,800 217,800 217,800 217,800 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 15.00% 14.67% 18.30% 21.51% 20.37% 20.93% 19.70% -
ROE 8.45% 5.71% 3.61% 13.66% 8.71% 6.27% 3.27% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 88.96 60.37 30.31 94.05 60.81 41.84 22.60 149.09%
EPS 13.34 8.86 5.54 20.23 12.39 8.76 4.45 107.76%
DPS 3.50 2.00 1.00 4.00 2.00 2.00 1.00 130.34%
NAPS 1.5794 1.5495 1.5364 1.4809 1.4226 1.3962 1.3632 10.30%
Adjusted Per Share Value based on latest NOSH - 217,800
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 88.96 60.37 30.31 94.05 60.81 41.84 22.60 149.09%
EPS 13.34 8.86 5.54 20.23 12.39 8.76 4.45 107.76%
DPS 3.50 2.00 1.00 4.00 2.00 2.00 1.00 130.34%
NAPS 1.5794 1.5495 1.5364 1.4809 1.4226 1.3962 1.3632 10.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.05 1.00 1.41 1.29 1.47 1.18 0.96 -
P/RPS 1.18 1.66 4.65 1.37 2.42 2.82 4.25 -57.40%
P/EPS 7.87 11.29 25.43 6.38 11.87 13.48 21.57 -48.90%
EY 12.71 8.86 3.93 15.68 8.43 7.42 4.64 95.65%
DY 3.33 2.00 0.71 3.10 1.36 1.69 1.04 117.08%
P/NAPS 0.66 0.65 0.92 0.87 1.03 0.85 0.70 -3.84%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 24/08/22 24/05/22 24/02/22 16/11/21 18/08/21 06/05/21 -
Price 1.31 1.04 1.27 1.40 1.51 1.21 1.48 -
P/RPS 1.47 1.72 4.19 1.49 2.48 2.89 6.55 -63.03%
P/EPS 9.82 11.74 22.90 6.92 12.19 13.82 33.25 -55.61%
EY 10.18 8.51 4.37 14.45 8.20 7.24 3.01 125.14%
DY 2.67 1.92 0.79 2.86 1.32 1.65 0.68 148.67%
P/NAPS 0.83 0.67 0.83 0.95 1.06 0.87 1.09 -16.59%

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