[ULICORP] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -1070.85%
YoY- -154.85%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 161,697 189,499 193,519 188,930 194,415 199,032 203,519 -14.22%
PBT -2,411 2,158 1,401 599 3,432 4,598 6,682 -
Tax -2,729 -2,793 -2,928 -2,929 -3,631 -3,797 -3,831 -20.25%
NP -5,140 -635 -1,527 -2,330 -199 801 2,851 -
-
NP to SH -5,140 -635 -1,527 -2,330 -199 801 2,851 -
-
Tax Rate - 129.43% 208.99% 488.98% 105.80% 82.58% 57.33% -
Total Cost 166,837 190,134 195,046 191,260 194,614 198,231 200,668 -11.59%
-
Net Worth 280,918 285,317 285,884 286,341 286,102 285,949 287,408 -1.51%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 280,918 285,317 285,884 286,341 286,102 285,949 287,408 -1.51%
NOSH 217,800 217,800 217,800 217,800 217,800 217,800 217,800 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -3.18% -0.34% -0.79% -1.23% -0.10% 0.40% 1.40% -
ROE -1.83% -0.22% -0.53% -0.81% -0.07% 0.28% 0.99% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 74.24 87.01 88.85 86.74 89.26 91.38 93.44 -14.22%
EPS -2.36 -0.29 -0.70 -1.07 -0.09 0.37 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2898 1.31 1.3126 1.3147 1.3136 1.3129 1.3196 -1.51%
Adjusted Per Share Value based on latest NOSH - 217,800
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 74.24 87.01 88.85 86.74 89.26 91.38 93.44 -14.22%
EPS -2.36 -0.29 -0.70 -1.07 -0.09 0.37 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2898 1.31 1.3126 1.3147 1.3136 1.3129 1.3196 -1.51%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.35 0.295 0.495 0.48 0.59 0.425 0.60 -
P/RPS 0.47 0.34 0.56 0.55 0.66 0.47 0.64 -18.61%
P/EPS -14.83 -101.18 -70.60 -44.87 -645.74 115.56 45.84 -
EY -6.74 -0.99 -1.42 -2.23 -0.15 0.87 2.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.38 0.37 0.45 0.32 0.45 -28.88%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 24/06/20 27/02/20 28/11/19 28/08/19 30/05/19 27/02/19 -
Price 0.48 0.35 0.475 0.51 0.485 0.59 0.55 -
P/RPS 0.65 0.40 0.53 0.59 0.54 0.65 0.59 6.67%
P/EPS -20.34 -120.05 -67.75 -47.67 -530.82 160.43 42.02 -
EY -4.92 -0.83 -1.48 -2.10 -0.19 0.62 2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.27 0.36 0.39 0.37 0.45 0.42 -8.11%

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