[ULICORP] YoY 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- -2.79%
YoY- -25.93%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 49,618 46,462 54,846 42,124 45,104 42,636 36,792 5.10%
PBT 1,273 14,020 10,815 6,103 8,285 9,515 4,682 -19.50%
Tax -164 -4,595 -2,163 -1,502 -2,073 -2,173 -1,390 -29.95%
NP 1,109 9,425 8,652 4,601 6,212 7,342 3,292 -16.57%
-
NP to SH 1,109 9,425 8,652 4,601 6,212 7,342 3,292 -16.57%
-
Tax Rate 12.88% 32.77% 20.00% 24.61% 25.02% 22.84% 29.69% -
Total Cost 48,509 37,037 46,194 37,523 38,892 35,294 33,500 6.36%
-
Net Worth 286,254 278,783 267,443 206,346 201,369 188,673 166,027 9.49%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 4,356 3,955 - - - -
Div Payout % - - 50.35% 85.96% - - - -
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 286,254 278,783 267,443 206,346 201,369 188,673 166,027 9.49%
NOSH 217,800 145,200 145,200 131,833 131,889 132,050 132,208 8.67%
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 2.24% 20.29% 15.78% 10.92% 13.77% 17.22% 8.95% -
ROE 0.39% 3.38% 3.24% 2.23% 3.08% 3.89% 1.98% -
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 22.78 32.00 37.77 31.95 34.20 32.29 27.83 -3.28%
EPS 0.51 6.49 5.96 3.49 4.71 5.56 2.49 -23.21%
DPS 0.00 0.00 3.00 3.00 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 22.78 21.33 25.18 19.34 20.71 19.58 16.89 5.11%
EPS 0.51 4.33 3.97 2.11 2.85 3.37 1.51 -16.54%
DPS 0.00 0.00 2.00 1.82 0.00 0.00 0.00 -
NAPS 1.3143 1.28 1.2279 0.9474 0.9246 0.8663 0.7623 9.49%
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 3.75 12.94 17.47 13.36 3.98 2.25 2.62 6.15%
P/EPS 167.92 63.78 110.76 122.35 28.87 13.04 29.32 33.74%
EY 0.60 1.57 0.90 0.82 3.46 7.67 3.41 -25.13%
DY 0.00 0.00 0.45 0.70 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 3.18 12.03 10.91 11.61 5.26 2.32 2.77 2.32%
P/EPS 142.39 59.31 69.14 106.30 38.22 13.49 30.92 28.97%
EY 0.70 1.69 1.45 0.94 2.62 7.41 3.23 -22.48%
DY 0.00 0.00 0.73 0.81 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