[ULICORP] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -97.42%
YoY- -96.72%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 50,848 53,015 48,426 52,085 49,803 47,576 43,563 2.60%
PBT 4,970 2,243 1,441 2,402 9,524 13,076 10,033 -11.03%
Tax -1,552 -2,670 -2,671 -2,235 -4,427 -4,379 -2,272 -6.14%
NP 3,418 -427 -1,230 167 5,097 8,697 7,761 -12.76%
-
NP to SH 3,418 -427 -1,230 167 5,097 8,697 7,761 -12.76%
-
Tax Rate 31.23% 119.04% 185.36% 93.05% 46.48% 33.49% 22.65% -
Total Cost 47,430 53,442 49,656 51,918 44,706 38,879 35,802 4.79%
-
Net Worth 287,212 285,884 287,408 285,318 274,849 256,829 207,751 5.54%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 21 - - 72 4,356 4,356 2,639 -55.28%
Div Payout % 0.64% - - 43.47% 85.46% 50.09% 34.01% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 287,212 285,884 287,408 285,318 274,849 256,829 207,751 5.54%
NOSH 217,800 217,800 217,800 145,200 145,200 145,200 131,989 8.69%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.72% -0.81% -2.54% 0.32% 10.23% 18.28% 17.82% -
ROE 1.19% -0.15% -0.43% 0.06% 1.85% 3.39% 3.74% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 23.35 24.34 22.23 35.87 34.30 32.77 33.00 -5.59%
EPS 1.57 -0.20 -0.56 0.12 3.51 5.99 5.88 -19.73%
DPS 0.01 0.00 0.00 0.05 3.00 3.00 2.00 -58.61%
NAPS 1.3187 1.3126 1.3196 1.965 1.8929 1.7688 1.574 -2.90%
Adjusted Per Share Value based on latest NOSH - 145,200
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 23.35 24.34 22.23 23.91 22.87 21.84 20.00 2.61%
EPS 1.57 -0.20 -0.56 0.08 2.34 3.99 3.56 -12.74%
DPS 0.01 0.00 0.00 0.03 2.00 2.00 1.21 -55.00%
NAPS 1.3187 1.3126 1.3196 1.31 1.2619 1.1792 0.9539 5.54%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.23 0.495 0.60 3.40 3.43 5.45 1.76 -
P/RPS 5.27 2.03 2.70 9.48 10.00 16.63 5.33 -0.18%
P/EPS 78.38 -252.48 -106.24 2,956.17 97.71 90.99 29.93 17.38%
EY 1.28 -0.40 -0.94 0.03 1.02 1.10 3.34 -14.76%
DY 0.01 0.00 0.00 0.01 0.87 0.55 1.14 -54.55%
P/NAPS 0.93 0.38 0.45 1.73 1.81 3.08 1.12 -3.04%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 27/02/19 27/02/18 24/02/17 25/02/16 26/02/15 -
Price 1.29 0.475 0.55 2.88 4.48 5.32 2.20 -
P/RPS 5.53 1.95 2.47 8.03 13.06 16.24 6.67 -3.07%
P/EPS 82.20 -242.28 -97.39 2,504.05 127.62 88.82 37.41 14.00%
EY 1.22 -0.41 -1.03 0.04 0.78 1.13 2.67 -12.22%
DY 0.01 0.00 0.00 0.02 0.67 0.56 0.91 -52.81%
P/NAPS 0.98 0.36 0.42 1.47 2.37 3.01 1.40 -5.76%

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