[ULICORP] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 5.41%
YoY- 237.16%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 257,720 266,167 245,194 221,645 204,846 183,292 193,090 21.16%
PBT 53,474 61,200 59,079 61,552 58,351 40,239 35,200 32.04%
Tax -14,202 -15,069 -14,804 -15,111 -14,293 -9,837 -7,653 50.84%
NP 39,272 46,131 44,275 46,441 44,058 30,402 27,547 26.58%
-
NP to SH 39,272 46,131 44,275 46,441 44,058 30,402 27,547 26.58%
-
Tax Rate 26.56% 24.62% 25.06% 24.55% 24.49% 24.45% 21.74% -
Total Cost 218,448 220,036 200,919 175,204 160,788 152,890 165,543 20.24%
-
Net Worth 350,941 343,993 337,481 334,627 322,540 309,842 304,092 9.99%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 13,068 9,801 6,534 4,356 4,356 4,377 4,377 106.92%
Div Payout % 33.28% 21.25% 14.76% 9.38% 9.89% 14.40% 15.89% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 350,941 343,993 337,481 334,627 322,540 309,842 304,092 9.99%
NOSH 217,800 217,800 217,800 217,800 217,800 217,800 217,800 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 15.24% 17.33% 18.06% 20.95% 21.51% 16.59% 14.27% -
ROE 11.19% 13.41% 13.12% 13.88% 13.66% 9.81% 9.06% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 118.33 122.21 112.58 101.77 94.05 84.16 88.65 21.16%
EPS 18.03 21.18 20.33 21.32 20.23 13.96 12.65 26.56%
DPS 6.00 4.50 3.00 2.00 2.00 2.01 2.01 106.90%
NAPS 1.6113 1.5794 1.5495 1.5364 1.4809 1.4226 1.3962 9.99%
Adjusted Per Share Value based on latest NOSH - 217,800
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 118.33 122.21 112.58 101.77 94.05 84.16 88.65 21.16%
EPS 18.03 21.18 20.33 21.32 20.23 13.96 12.65 26.56%
DPS 6.00 4.50 3.00 2.00 2.00 2.01 2.01 106.90%
NAPS 1.6113 1.5794 1.5495 1.5364 1.4809 1.4226 1.3962 9.99%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.20 1.05 1.00 1.41 1.29 1.47 1.18 -
P/RPS 1.01 0.86 0.89 1.39 1.37 1.75 1.33 -16.72%
P/EPS 6.66 4.96 4.92 6.61 6.38 10.53 9.33 -20.07%
EY 15.03 20.17 20.33 15.12 15.68 9.50 10.72 25.19%
DY 5.00 4.29 3.00 1.42 1.55 1.37 1.70 104.87%
P/NAPS 0.74 0.66 0.65 0.92 0.87 1.03 0.85 -8.80%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 22/11/22 24/08/22 24/05/22 24/02/22 16/11/21 18/08/21 -
Price 1.14 1.31 1.04 1.27 1.40 1.51 1.21 -
P/RPS 0.96 1.07 0.92 1.25 1.49 1.79 1.36 -20.67%
P/EPS 6.32 6.18 5.12 5.96 6.92 10.82 9.57 -24.10%
EY 15.82 16.17 19.55 16.79 14.45 9.24 10.45 31.74%
DY 5.26 3.44 2.88 1.57 1.43 1.33 1.66 115.28%
P/NAPS 0.71 0.83 0.67 0.83 0.95 1.06 0.87 -12.63%

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