[ULICORP] YoY Quarter Result on 30-Sep-2020 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 215.06%
YoY- 1981.48%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 69,491 62,285 41,312 51,110 51,476 56,961 55,110 3.93%
PBT 14,943 12,813 10,692 5,653 275 3,108 7,486 12.20%
Tax -3,598 -3,044 -2,779 -595 -32 -734 -1,015 23.46%
NP 11,345 9,769 7,913 5,058 243 2,374 6,471 9.80%
-
NP to SH 11,345 9,769 7,913 5,058 243 2,374 6,471 9.80%
-
Tax Rate 24.08% 23.76% 25.99% 10.53% 11.64% 23.62% 13.56% -
Total Cost 58,146 52,516 33,399 46,052 51,233 54,587 48,639 3.01%
-
Net Worth 370,652 343,993 309,842 285,971 286,341 288,628 285,187 4.46%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 4,356 3,267 - - - - - -
Div Payout % 38.40% 33.44% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 370,652 343,993 309,842 285,971 286,341 288,628 285,187 4.46%
NOSH 217,800 217,800 217,800 217,800 217,800 217,800 145,200 6.98%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 16.33% 15.68% 19.15% 9.90% 0.47% 4.17% 11.74% -
ROE 3.06% 2.84% 2.55% 1.77% 0.08% 0.82% 2.27% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 31.91 28.60 18.97 23.47 23.63 26.15 37.95 -2.84%
EPS 5.21 4.49 3.63 2.32 0.11 1.09 4.46 2.62%
DPS 2.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7018 1.5794 1.4226 1.313 1.3147 1.3252 1.9641 -2.35%
Adjusted Per Share Value based on latest NOSH - 217,800
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 31.91 28.60 18.97 23.47 23.63 26.15 25.30 3.94%
EPS 5.21 4.49 3.63 2.32 0.11 1.09 2.97 9.81%
DPS 2.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7018 1.5794 1.4226 1.313 1.3147 1.3252 1.3094 4.46%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.53 1.05 1.47 0.41 0.48 0.66 4.33 -
P/RPS 4.80 3.67 7.75 1.75 2.03 2.52 11.41 -13.43%
P/EPS 29.37 23.41 40.46 17.65 430.22 60.55 97.16 -18.07%
EY 3.40 4.27 2.47 5.66 0.23 1.65 1.03 22.01%
DY 1.31 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.66 1.03 0.31 0.37 0.50 2.20 -13.83%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 22/11/22 16/11/21 19/11/20 28/11/19 28/11/18 28/11/17 -
Price 1.78 1.31 1.51 0.55 0.51 0.62 4.21 -
P/RPS 5.58 4.58 7.96 2.34 2.16 2.37 11.09 -10.81%
P/EPS 34.17 29.21 41.56 23.68 457.11 56.88 94.47 -15.58%
EY 2.93 3.42 2.41 4.22 0.22 1.76 1.06 18.45%
DY 1.12 1.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.83 1.06 0.42 0.39 0.47 2.14 -11.18%

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