[ULICORP] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 185.45%
YoY- -86.43%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 91,132 57,206 88,970 98,133 92,766 99,526 86,338 0.90%
PBT 24,577 -4,930 -1,118 2,134 17,465 19,275 12,225 12.33%
Tax -5,506 -27 -225 -427 -4,888 -4,275 -2,890 11.33%
NP 19,071 -4,957 -1,343 1,707 12,577 15,000 9,335 12.63%
-
NP to SH 19,071 -4,957 -1,343 1,707 12,577 15,000 9,335 12.63%
-
Tax Rate 22.40% - - 20.01% 27.99% 22.18% 23.64% -
Total Cost 72,061 62,163 90,313 96,426 80,189 84,526 77,003 -1.09%
-
Net Worth 304,092 280,918 286,102 286,254 278,783 267,443 206,663 6.64%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 4,356 - - - - 8,712 7,922 -9.47%
Div Payout % 22.84% - - - - 58.08% 84.87% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 304,092 280,918 286,102 286,254 278,783 267,443 206,663 6.64%
NOSH 217,800 217,800 217,800 217,800 145,200 145,200 132,036 8.69%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 20.93% -8.67% -1.51% 1.74% 13.56% 15.07% 10.81% -
ROE 6.27% -1.76% -0.47% 0.60% 4.51% 5.61% 4.52% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 41.84 26.27 40.85 45.06 63.89 68.54 65.39 -7.16%
EPS 8.76 -2.28 -0.62 0.78 8.66 10.33 7.07 3.63%
DPS 2.00 0.00 0.00 0.00 0.00 6.00 6.00 -16.71%
NAPS 1.3962 1.2898 1.3136 1.3143 1.92 1.8419 1.5652 -1.88%
Adjusted Per Share Value based on latest NOSH - 217,800
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 41.84 26.27 40.85 45.06 42.59 45.70 39.64 0.90%
EPS 8.76 -2.28 -0.62 0.78 5.77 6.89 4.29 12.62%
DPS 2.00 0.00 0.00 0.00 0.00 4.00 3.64 -9.49%
NAPS 1.3962 1.2898 1.3136 1.3143 1.28 1.2279 0.9489 6.64%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.18 0.35 0.59 0.855 4.14 6.60 4.27 -
P/RPS 2.82 1.33 1.44 1.90 6.48 9.63 6.53 -13.04%
P/EPS 13.48 -15.38 -95.68 109.09 47.80 63.89 60.40 -22.09%
EY 7.42 -6.50 -1.05 0.92 2.09 1.57 1.66 28.31%
DY 1.69 0.00 0.00 0.00 0.00 0.91 1.41 3.06%
P/NAPS 0.85 0.27 0.45 0.65 2.16 3.58 2.73 -17.65%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 18/08/21 27/08/20 28/08/19 28/08/18 24/08/17 25/08/16 27/08/15 -
Price 1.21 0.48 0.485 0.725 3.85 4.12 3.71 -
P/RPS 2.89 1.83 1.19 1.61 6.03 6.01 5.67 -10.61%
P/EPS 13.82 -21.09 -78.65 92.50 44.45 39.88 52.48 -19.92%
EY 7.24 -4.74 -1.27 1.08 2.25 2.51 1.91 24.84%
DY 1.65 0.00 0.00 0.00 0.00 1.46 1.62 0.30%
P/NAPS 0.87 0.37 0.37 0.55 2.01 2.24 2.37 -15.36%

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