[ULICORP] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -47.6%
YoY- -85.16%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 204,846 159,163 193,461 203,520 199,962 201,072 179,192 2.25%
PBT 58,351 5,693 1,401 6,683 27,353 43,483 35,732 8.50%
Tax -14,292 -2,173 -2,928 -3,832 -8,138 -12,364 -9,692 6.68%
NP 44,059 3,520 -1,527 2,851 19,215 31,119 26,040 9.15%
-
NP to SH 44,059 3,520 -1,527 2,851 19,215 31,119 26,040 9.15%
-
Tax Rate 24.49% 38.17% 208.99% 57.34% 29.75% 28.43% 27.12% -
Total Cost 160,787 155,643 194,988 200,669 180,747 169,953 153,152 0.81%
-
Net Worth 322,540 287,212 285,884 287,408 285,318 274,849 256,829 3.86%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 8,712 21 - - 72 17,424 17,424 -10.90%
Div Payout % 19.77% 0.62% - - 0.38% 55.99% 66.91% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 322,540 287,212 285,884 287,408 285,318 274,849 256,829 3.86%
NOSH 217,800 217,800 217,800 217,800 145,200 145,200 145,200 6.98%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 21.51% 2.21% -0.79% 1.40% 9.61% 15.48% 14.53% -
ROE 13.66% 1.23% -0.53% 0.99% 6.73% 11.32% 10.14% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 94.05 73.08 88.83 93.44 137.71 138.48 123.41 -4.42%
EPS 20.23 1.62 -0.70 1.31 13.23 21.43 17.93 2.03%
DPS 4.00 0.01 0.00 0.00 0.05 12.00 12.00 -16.71%
NAPS 1.4809 1.3187 1.3126 1.3196 1.965 1.8929 1.7688 -2.91%
Adjusted Per Share Value based on latest NOSH - 217,800
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 94.05 73.08 88.83 93.44 91.81 92.32 82.27 2.25%
EPS 20.23 1.62 -0.70 1.31 8.82 14.29 11.96 9.14%
DPS 4.00 0.01 0.00 0.00 0.03 8.00 8.00 -10.90%
NAPS 1.4809 1.3187 1.3126 1.3196 1.31 1.2619 1.1792 3.86%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.29 1.23 0.495 0.60 3.40 3.43 5.45 -
P/RPS 1.37 1.68 0.56 0.64 2.47 2.48 4.42 -17.72%
P/EPS 6.38 76.11 -70.60 45.84 25.69 16.00 30.39 -22.88%
EY 15.68 1.31 -1.42 2.18 3.89 6.25 3.29 29.69%
DY 3.10 0.01 0.00 0.00 0.01 3.50 2.20 5.87%
P/NAPS 0.87 0.93 0.38 0.45 1.73 1.81 3.08 -18.98%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 27/02/20 27/02/19 27/02/18 24/02/17 25/02/16 -
Price 1.40 1.29 0.475 0.55 2.88 4.48 5.32 -
P/RPS 1.49 1.77 0.53 0.59 2.09 3.24 4.31 -16.21%
P/EPS 6.92 79.82 -67.75 42.02 21.76 20.90 29.66 -21.52%
EY 14.45 1.25 -1.48 2.38 4.59 4.78 3.37 27.43%
DY 2.86 0.01 0.00 0.00 0.02 2.68 2.26 3.99%
P/NAPS 0.95 0.98 0.36 0.42 1.47 2.37 3.01 -17.47%

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