[ULICORP] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 50.15%
YoY- 12.19%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 203,520 199,962 201,072 179,192 172,278 154,342 147,271 5.53%
PBT 6,683 27,353 43,483 35,732 30,741 24,533 22,471 -18.29%
Tax -3,832 -8,138 -12,364 -9,692 -7,530 -7,945 -5,426 -5.62%
NP 2,851 19,215 31,119 26,040 23,211 16,588 17,045 -25.76%
-
NP to SH 2,851 19,215 31,119 26,040 23,211 16,588 17,045 -25.76%
-
Tax Rate 57.34% 29.75% 28.43% 27.12% 24.49% 32.38% 24.15% -
Total Cost 200,669 180,747 169,953 153,152 149,067 137,754 130,226 7.46%
-
Net Worth 287,408 285,318 274,849 256,829 207,816 191,085 177,579 8.35%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 72 17,424 17,424 5,281 2,639 - -
Div Payout % - 0.38% 55.99% 66.91% 22.75% 15.91% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 287,408 285,318 274,849 256,829 207,816 191,085 177,579 8.35%
NOSH 217,800 145,200 145,200 145,200 132,030 131,964 132,029 8.69%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.40% 9.61% 15.48% 14.53% 13.47% 10.75% 11.57% -
ROE 0.99% 6.73% 11.32% 10.14% 11.17% 8.68% 9.60% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 93.44 137.71 138.48 123.41 130.48 116.96 111.54 -2.90%
EPS 1.31 13.23 21.43 17.93 17.58 12.57 12.91 -31.69%
DPS 0.00 0.05 12.00 12.00 4.00 2.00 0.00 -
NAPS 1.3196 1.965 1.8929 1.7688 1.574 1.448 1.345 -0.31%
Adjusted Per Share Value based on latest NOSH - 145,200
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 93.44 91.81 92.32 82.27 79.10 70.86 67.62 5.53%
EPS 1.31 8.82 14.29 11.96 10.66 7.62 7.83 -25.75%
DPS 0.00 0.03 8.00 8.00 2.42 1.21 0.00 -
NAPS 1.3196 1.31 1.2619 1.1792 0.9542 0.8773 0.8153 8.35%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.60 3.40 3.43 5.45 1.76 1.10 0.70 -
P/RPS 0.64 2.47 2.48 4.42 1.35 0.94 0.63 0.26%
P/EPS 45.84 25.69 16.00 30.39 10.01 8.75 5.42 42.71%
EY 2.18 3.89 6.25 3.29 9.99 11.43 18.44 -29.93%
DY 0.00 0.01 3.50 2.20 2.27 1.82 0.00 -
P/NAPS 0.45 1.73 1.81 3.08 1.12 0.76 0.52 -2.37%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 24/02/17 25/02/16 26/02/15 27/02/14 26/02/13 -
Price 0.55 2.88 4.48 5.32 2.20 1.02 0.705 -
P/RPS 0.59 2.09 3.24 4.31 1.69 0.87 0.63 -1.08%
P/EPS 42.02 21.76 20.90 29.66 12.51 8.11 5.46 40.48%
EY 2.38 4.59 4.78 3.37 7.99 12.32 18.31 -28.81%
DY 0.00 0.02 2.68 2.26 1.82 1.96 0.00 -
P/NAPS 0.42 1.47 2.37 3.01 1.40 0.70 0.52 -3.49%

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