[ULICORP] YoY TTM 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- -6.76%
YoY- 23.97%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 205,327 194,312 192,379 170,576 164,941 153,860 140,044 6.58%
PBT 12,021 41,674 42,782 28,979 26,417 27,160 15,389 -4.03%
Tax -3,676 -12,977 -11,077 -6,774 -8,505 -6,344 -5,032 -5.09%
NP 8,345 28,697 31,705 22,205 17,912 20,816 10,357 -3.53%
-
NP to SH 8,345 28,697 31,705 22,205 17,912 20,816 10,357 -3.53%
-
Tax Rate 30.58% 31.14% 25.89% 23.38% 32.20% 23.36% 32.70% -
Total Cost 196,982 165,615 160,674 148,371 147,029 133,044 129,687 7.21%
-
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 72 8,712 17,424 13,190 2,635 - - -
Div Payout % 0.87% 30.36% 54.96% 59.40% 14.71% - - -
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 4.06% 14.77% 16.48% 13.02% 10.86% 13.53% 7.40% -
ROE 2.92% 10.29% 11.85% 10.76% 8.90% 11.03% 6.24% -
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 94.27 133.82 132.49 129.39 125.06 116.52 105.93 -1.92%
EPS 3.83 19.76 21.84 16.84 13.58 15.76 7.83 -11.23%
DPS 0.03 6.00 12.00 10.00 2.00 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 94.27 89.22 88.33 78.32 75.73 70.64 64.30 6.58%
EPS 3.83 13.18 14.56 10.20 8.22 9.56 4.76 -3.55%
DPS 0.03 4.00 8.00 6.06 1.21 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 0.91 3.09 4.98 3.30 1.09 0.62 0.69 4.71%
P/EPS 22.32 20.95 30.23 25.35 10.01 4.60 9.32 15.66%
EY 4.48 4.77 3.31 3.94 9.99 21.74 10.73 -13.54%
DY 0.04 1.45 1.82 2.34 1.47 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 0.77 2.88 3.11 2.87 1.44 0.64 0.73 0.89%
P/EPS 18.92 19.48 18.87 22.03 13.25 4.76 9.83 11.52%
EY 5.28 5.13 5.30 4.54 7.55 21.02 10.17 -10.34%
DY 0.05 1.56 2.91 2.70 1.11 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