[ULICORP] QoQ TTM 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- 2.77%
YoY- -9.49%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 202,171 199,961 197,679 194,312 202,696 201,072 198,845 1.11%
PBT 24,768 27,354 34,476 41,674 38,469 43,483 47,035 -34.81%
Tax -8,107 -8,138 -10,330 -12,977 -10,545 -12,364 -12,316 -24.34%
NP 16,661 19,216 24,146 28,697 27,924 31,119 34,719 -38.73%
-
NP to SH 16,661 19,216 24,146 28,697 27,924 31,119 34,719 -38.73%
-
Tax Rate 32.73% 29.75% 29.96% 31.14% 27.41% 28.43% 26.18% -
Total Cost 185,510 180,745 173,533 165,615 174,772 169,953 164,126 8.51%
-
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 72 4,356 8,712 13,068 17,424 17,424 -97.43%
Div Payout % 0.44% 0.38% 18.04% 30.36% 46.80% 55.99% 50.19% -
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 8.24% 9.61% 12.21% 14.77% 13.78% 15.48% 17.46% -
ROE 5.83% 6.73% 8.47% 10.29% 10.20% 11.32% 12.67% -
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 139.24 137.71 136.14 133.82 139.60 138.48 136.95 1.11%
EPS 11.47 13.23 16.63 19.76 19.23 21.43 23.91 -38.74%
DPS 0.05 0.05 3.00 6.00 9.00 12.00 12.00 -97.41%
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 92.82 91.81 90.76 89.22 93.07 92.32 91.30 1.10%
EPS 7.65 8.82 11.09 13.18 12.82 14.29 15.94 -38.72%
DPS 0.03 0.03 2.00 4.00 6.00 8.00 8.00 -97.59%
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 1.26 2.47 3.18 3.09 3.41 2.48 3.14 -45.62%
P/EPS 15.25 25.69 26.04 20.95 24.75 16.00 17.98 -10.40%
EY 6.56 3.89 3.84 4.77 4.04 6.25 5.56 11.66%
DY 0.03 0.01 0.69 1.45 1.89 3.50 2.79 -95.14%
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 1.19 2.09 3.09 2.88 3.25 3.24 2.62 -40.94%
P/EPS 14.47 21.76 25.32 19.48 23.61 20.90 15.01 -2.41%
EY 6.91 4.60 3.95 5.13 4.24 4.78 6.66 2.48%
DY 0.03 0.02 0.71 1.56 1.98 2.68 3.34 -95.69%
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