[ULICORP] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -49.1%
YoY- -82.41%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 194,415 199,032 203,519 207,178 205,327 202,171 199,961 -1.86%
PBT 3,432 4,598 6,682 7,643 12,021 24,768 27,354 -75.03%
Tax -3,631 -3,797 -3,831 -3,395 -3,676 -8,107 -8,138 -41.69%
NP -199 801 2,851 4,248 8,345 16,661 19,216 -
-
NP to SH -199 801 2,851 4,248 8,345 16,661 19,216 -
-
Tax Rate 105.80% 82.58% 57.33% 44.42% 30.58% 32.73% 29.75% -
Total Cost 194,614 198,231 200,668 202,930 196,982 185,510 180,745 5.06%
-
Net Worth 286,102 285,949 287,408 288,628 286,254 285,869 285,318 0.18%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - 72 72 72 72 -
Div Payout % - - - 1.71% 0.87% 0.44% 0.38% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 286,102 285,949 287,408 288,628 286,254 285,869 285,318 0.18%
NOSH 217,800 217,800 217,800 217,800 217,800 145,200 145,200 31.13%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -0.10% 0.40% 1.40% 2.05% 4.06% 8.24% 9.61% -
ROE -0.07% 0.28% 0.99% 1.47% 2.92% 5.83% 6.73% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 89.26 91.38 93.44 95.12 94.27 139.24 137.71 -25.16%
EPS -0.09 0.37 1.31 1.95 3.83 11.47 13.23 -
DPS 0.00 0.00 0.00 0.03 0.03 0.05 0.05 -
NAPS 1.3136 1.3129 1.3196 1.3252 1.3143 1.9688 1.965 -23.60%
Adjusted Per Share Value based on latest NOSH - 217,800
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 89.26 91.38 93.44 95.12 94.27 92.82 91.81 -1.86%
EPS -0.09 0.37 1.31 1.95 3.83 7.65 8.82 -
DPS 0.00 0.00 0.00 0.03 0.03 0.03 0.03 -
NAPS 1.3136 1.3129 1.3196 1.3252 1.3143 1.3125 1.31 0.18%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.59 0.425 0.60 0.66 0.855 1.75 3.40 -
P/RPS 0.66 0.47 0.64 0.69 0.91 1.26 2.47 -58.61%
P/EPS -645.74 115.56 45.84 33.84 22.32 15.25 25.69 -
EY -0.15 0.87 2.18 2.96 4.48 6.56 3.89 -
DY 0.00 0.00 0.00 0.05 0.04 0.03 0.01 -
P/NAPS 0.45 0.32 0.45 0.50 0.65 0.89 1.73 -59.35%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 27/02/19 28/11/18 28/08/18 31/05/18 27/02/18 -
Price 0.485 0.59 0.55 0.62 0.725 1.66 2.88 -
P/RPS 0.54 0.65 0.59 0.65 0.77 1.19 2.09 -59.53%
P/EPS -530.82 160.43 42.02 31.79 18.92 14.47 21.76 -
EY -0.19 0.62 2.38 3.15 5.28 6.91 4.60 -
DY 0.00 0.00 0.00 0.05 0.05 0.03 0.02 -
P/NAPS 0.37 0.45 0.42 0.47 0.55 0.84 1.47 -60.23%

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