[ULICORP] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 27.39%
YoY- 37.64%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 46,462 46,304 49,803 51,743 54,846 44,680 47,576 -1.56%
PBT 14,020 3,446 9,524 14,684 10,815 8,460 13,076 4.76%
Tax -4,595 -293 -4,427 -3,662 -2,163 -2,112 -4,379 3.26%
NP 9,425 3,153 5,097 11,022 8,652 6,348 8,697 5.51%
-
NP to SH 9,425 3,153 5,097 11,022 8,652 6,348 8,697 5.51%
-
Tax Rate 32.77% 8.50% 46.48% 24.94% 20.00% 24.96% 33.49% -
Total Cost 37,037 43,151 44,706 40,721 46,194 38,332 38,879 -3.18%
-
Net Worth 278,783 273,643 274,849 274,108 267,443 263,145 256,829 5.62%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 4,356 4,356 4,356 4,356 4,356 -
Div Payout % - - 85.46% 39.52% 50.35% 68.62% 50.09% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 278,783 273,643 274,849 274,108 267,443 263,145 256,829 5.62%
NOSH 145,200 145,200 145,200 145,200 145,200 145,200 145,200 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 20.29% 6.81% 10.23% 21.30% 15.78% 14.21% 18.28% -
ROE 3.38% 1.15% 1.85% 4.02% 3.24% 2.41% 3.39% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 32.00 31.89 34.30 35.64 37.77 30.77 32.77 -1.57%
EPS 6.49 2.17 3.51 7.59 5.96 4.37 5.99 5.49%
DPS 0.00 0.00 3.00 3.00 3.00 3.00 3.00 -
NAPS 1.92 1.8846 1.8929 1.8878 1.8419 1.8123 1.7688 5.62%
Adjusted Per Share Value based on latest NOSH - 145,200
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 21.33 21.26 22.87 23.76 25.18 20.51 21.84 -1.56%
EPS 4.33 1.45 2.34 5.06 3.97 2.91 3.99 5.60%
DPS 0.00 0.00 2.00 2.00 2.00 2.00 2.00 -
NAPS 1.28 1.2564 1.2619 1.2585 1.2279 1.2082 1.1792 5.62%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.14 4.76 3.43 4.30 6.60 5.50 5.45 -
P/RPS 12.94 14.93 10.00 12.07 17.47 17.87 16.63 -15.41%
P/EPS 63.78 219.20 97.71 56.65 110.76 125.80 90.99 -21.10%
EY 1.57 0.46 1.02 1.77 0.90 0.79 1.10 26.79%
DY 0.00 0.00 0.87 0.70 0.45 0.55 0.55 -
P/NAPS 2.16 2.53 1.81 2.28 3.58 3.03 3.08 -21.08%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 24/02/17 24/11/16 25/08/16 25/05/16 25/02/16 -
Price 3.85 4.54 4.48 3.59 4.12 5.40 5.32 -
P/RPS 12.03 14.24 13.06 10.07 10.91 17.55 16.24 -18.14%
P/EPS 59.31 209.07 127.62 47.29 69.14 123.52 88.82 -23.62%
EY 1.69 0.48 0.78 2.11 1.45 0.81 1.13 30.81%
DY 0.00 0.00 0.67 0.84 0.73 0.56 0.56 -
P/NAPS 2.01 2.41 2.37 1.90 2.24 2.98 3.01 -23.62%

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