[ULICORP] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 97.23%
YoY- -9.72%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 98,133 92,766 99,526 86,338 88,041 77,440 70,851 5.57%
PBT 2,134 17,465 19,275 12,225 13,985 12,101 7,413 -18.73%
Tax -427 -4,888 -4,275 -2,890 -3,645 -3,065 -2,149 -23.60%
NP 1,707 12,577 15,000 9,335 10,340 9,036 5,264 -17.10%
-
NP to SH 1,707 12,577 15,000 9,335 10,340 9,036 5,264 -17.10%
-
Tax Rate 20.01% 27.99% 22.18% 23.64% 26.06% 25.33% 28.99% -
Total Cost 96,426 80,189 84,526 77,003 77,701 68,404 65,587 6.63%
-
Net Worth 286,254 278,783 267,443 206,663 201,623 188,476 165,677 9.53%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 8,712 7,922 - - - -
Div Payout % - - 58.08% 84.87% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 286,254 278,783 267,443 206,663 201,623 188,476 165,677 9.53%
NOSH 217,800 145,200 145,200 132,036 132,056 131,912 131,929 8.71%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.74% 13.56% 15.07% 10.81% 11.74% 11.67% 7.43% -
ROE 0.60% 4.51% 5.61% 4.52% 5.13% 4.79% 3.18% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 45.06 63.89 68.54 65.39 66.67 58.71 53.70 -2.88%
EPS 0.78 8.66 10.33 7.07 7.83 6.85 3.99 -23.80%
DPS 0.00 0.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 1.3143 1.92 1.8419 1.5652 1.5268 1.4288 1.2558 0.76%
Adjusted Per Share Value based on latest NOSH - 131,833
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 45.06 42.59 45.70 39.64 40.42 35.56 32.53 5.57%
EPS 0.78 5.77 6.89 4.29 4.75 4.15 2.42 -17.18%
DPS 0.00 0.00 4.00 3.64 0.00 0.00 0.00 -
NAPS 1.3143 1.28 1.2279 0.9489 0.9257 0.8654 0.7607 9.53%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.855 4.14 6.60 4.27 1.36 0.725 0.73 -
P/RPS 1.90 6.48 9.63 6.53 2.04 1.23 1.36 5.72%
P/EPS 109.09 47.80 63.89 60.40 17.37 10.58 18.30 34.63%
EY 0.92 2.09 1.57 1.66 5.76 9.45 5.47 -25.69%
DY 0.00 0.00 0.91 1.41 0.00 0.00 0.00 -
P/NAPS 0.65 2.16 3.58 2.73 0.89 0.51 0.58 1.91%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 24/08/17 25/08/16 27/08/15 27/08/14 26/08/13 23/08/12 -
Price 0.725 3.85 4.12 3.71 1.80 0.75 0.77 -
P/RPS 1.61 6.03 6.01 5.67 2.70 1.28 1.43 1.99%
P/EPS 92.50 44.45 39.88 52.48 22.99 10.95 19.30 29.83%
EY 1.08 2.25 2.51 1.91 4.35 9.13 5.18 -22.98%
DY 0.00 0.00 1.46 1.62 0.00 0.00 0.00 -
P/NAPS 0.55 2.01 2.24 2.37 1.18 0.52 0.61 -1.71%

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