[ULICORP] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
16-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 10.36%
YoY- 9454.46%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 245,194 221,645 204,846 183,292 193,090 168,370 159,164 33.49%
PBT 59,079 61,552 58,351 40,239 35,200 18,555 5,694 377.75%
Tax -14,804 -15,111 -14,293 -9,837 -7,653 -4,781 -2,174 260.52%
NP 44,275 46,441 44,058 30,402 27,547 13,774 3,520 443.36%
-
NP to SH 44,275 46,441 44,058 30,402 27,547 13,774 3,520 443.36%
-
Tax Rate 25.06% 24.55% 24.49% 24.45% 21.74% 25.77% 38.18% -
Total Cost 200,919 175,204 160,788 152,890 165,543 154,596 155,644 18.61%
-
Net Worth 337,481 334,627 322,540 309,842 304,092 296,904 287,212 11.38%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 6,534 4,356 4,356 4,377 4,377 2,199 21 4540.22%
Div Payout % 14.76% 9.38% 9.89% 14.40% 15.89% 15.97% 0.62% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 337,481 334,627 322,540 309,842 304,092 296,904 287,212 11.38%
NOSH 217,800 217,800 217,800 217,800 217,800 217,800 217,800 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 18.06% 20.95% 21.51% 16.59% 14.27% 8.18% 2.21% -
ROE 13.12% 13.88% 13.66% 9.81% 9.06% 4.64% 1.23% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 112.58 101.77 94.05 84.16 88.65 77.30 73.08 33.49%
EPS 20.33 21.32 20.23 13.96 12.65 6.32 1.62 442.53%
DPS 3.00 2.00 2.00 2.01 2.01 1.01 0.01 4428.46%
NAPS 1.5495 1.5364 1.4809 1.4226 1.3962 1.3632 1.3187 11.38%
Adjusted Per Share Value based on latest NOSH - 217,800
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 112.58 101.77 94.05 84.16 88.65 77.30 73.08 33.49%
EPS 20.33 21.32 20.23 13.96 12.65 6.32 1.62 442.53%
DPS 3.00 2.00 2.00 2.01 2.01 1.01 0.01 4428.46%
NAPS 1.5495 1.5364 1.4809 1.4226 1.3962 1.3632 1.3187 11.38%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.00 1.41 1.29 1.47 1.18 0.96 1.23 -
P/RPS 0.89 1.39 1.37 1.75 1.33 1.24 1.68 -34.60%
P/EPS 4.92 6.61 6.38 10.53 9.33 15.18 76.11 -83.97%
EY 20.33 15.12 15.68 9.50 10.72 6.59 1.31 525.30%
DY 3.00 1.42 1.55 1.37 1.70 1.05 0.01 4428.46%
P/NAPS 0.65 0.92 0.87 1.03 0.85 0.70 0.93 -21.29%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 24/05/22 24/02/22 16/11/21 18/08/21 06/05/21 25/02/21 -
Price 1.04 1.27 1.40 1.51 1.21 1.48 1.29 -
P/RPS 0.92 1.25 1.49 1.79 1.36 1.91 1.77 -35.43%
P/EPS 5.12 5.96 6.92 10.82 9.57 23.40 79.82 -84.05%
EY 19.55 16.79 14.45 9.24 10.45 4.27 1.25 528.55%
DY 2.88 1.57 1.43 1.33 1.66 0.68 0.01 4306.55%
P/NAPS 0.67 0.83 0.95 1.06 0.87 1.09 0.98 -22.44%

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