[ULICORP] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -79.61%
YoY- 14.66%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 48,514 46,304 44,680 44,214 42,936 34,804 34,060 6.06%
PBT 860 3,446 8,460 6,121 5,700 2,587 2,731 -17.51%
Tax -262 -293 -2,112 -1,388 -1,572 -893 -759 -16.23%
NP 598 3,153 6,348 4,733 4,128 1,694 1,972 -18.02%
-
NP to SH 598 3,153 6,348 4,733 4,128 1,694 1,972 -18.02%
-
Tax Rate 30.47% 8.50% 24.96% 22.68% 27.58% 34.52% 27.79% -
Total Cost 47,916 43,151 38,332 39,481 38,808 33,110 32,088 6.90%
-
Net Worth 285,869 273,643 263,145 209,662 195,189 181,721 167,858 9.27%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - 4,356 3,955 - - - -
Div Payout % - - 68.62% 83.57% - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 285,869 273,643 263,145 209,662 195,189 181,721 167,858 9.27%
NOSH 145,200 145,200 145,200 131,838 131,884 132,343 132,348 1.55%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.23% 6.81% 14.21% 10.70% 9.61% 4.87% 5.79% -
ROE 0.21% 1.15% 2.41% 2.26% 2.11% 0.93% 1.17% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 33.41 31.89 30.77 33.54 32.56 26.30 25.73 4.44%
EPS 0.41 2.17 4.37 3.59 3.13 1.28 1.49 -19.34%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.9688 1.8846 1.8123 1.5903 1.48 1.3731 1.2683 7.60%
Adjusted Per Share Value based on latest NOSH - 131,838
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 22.27 21.26 20.51 20.30 19.71 15.98 15.64 6.06%
EPS 0.27 1.45 2.91 2.17 1.90 0.78 0.91 -18.32%
DPS 0.00 0.00 2.00 1.82 0.00 0.00 0.00 -
NAPS 1.3125 1.2564 1.2082 0.9626 0.8962 0.8343 0.7707 9.27%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.75 4.76 5.50 2.58 1.01 0.73 0.71 -
P/RPS 5.24 14.93 17.87 7.69 3.10 2.78 2.76 11.27%
P/EPS 424.92 219.20 125.80 71.87 32.27 57.03 47.65 43.97%
EY 0.24 0.46 0.79 1.39 3.10 1.75 2.10 -30.32%
DY 0.00 0.00 0.55 1.16 0.00 0.00 0.00 -
P/NAPS 0.89 2.53 3.03 1.62 0.68 0.53 0.56 8.02%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 25/05/17 25/05/16 28/05/15 27/05/14 27/05/13 28/05/12 -
Price 1.66 4.54 5.40 3.05 1.06 0.805 0.74 -
P/RPS 4.97 14.24 17.55 9.09 3.26 3.06 2.88 9.51%
P/EPS 403.06 209.07 123.52 84.96 33.87 62.89 49.66 41.73%
EY 0.25 0.48 0.81 1.18 2.95 1.59 2.01 -29.33%
DY 0.00 0.00 0.56 0.98 0.00 0.00 0.00 -
P/NAPS 0.84 2.41 2.98 1.92 0.72 0.59 0.58 6.36%

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