[ULICORP] YoY TTM Result on 30-Jun-2016 [#2]

Stock

[ULICORP] UNITED U-LI CORPORATION BHD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 14.65%

YoY- 42.78%

Quarter Report

ULICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	194,415	205,327	194,312	192,379	170,576	164,941	153,860	3.97%
YoY %	-5.31%	5.67%	1.00%	12.78%	3.42%	7.20%	-	-
Horiz. %	126.36%	133.45%	126.29%	125.04%	110.86%	107.20%	100.00%	-
PBT	3,432	12,021	41,674	42,782	28,979	26,417	27,160	-29.15%
YoY %	-71.45%	-71.15%	-2.59%	47.63%	9.70%	-2.74%	-	-
Horiz. %	12.64%	44.26%	153.44%	157.52%	106.70%	97.26%	100.00%	-
Tax	-3,631	-3,676	-12,977	-11,077	-6,774	-8,505	-6,344	-8.87%
YoY %	1.22%	71.67%	-17.15%	-63.52%	20.35%	-34.06%	-	-
Horiz. %	57.24%	57.94%	204.56%	174.61%	106.78%	134.06%	100.00%	-
NP	-199	8,345	28,697	31,705	22,205	17,912	20,816	-
YoY %	-102.38%	-70.92%	-9.49%	42.78%	23.97%	-13.95%	-	-
Horiz. %	-0.96%	40.09%	137.86%	152.31%	106.67%	86.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-199	8,345	28,697	31,705	22,205	17,912	20,816	-
YoY %	-102.38%	-70.92%	-9.49%	42.78%	23.97%	-13.95%	-	-
Horiz. %	-0.96%	40.09%	137.86%	152.31%	106.67%	86.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	105.80%	30.58%	31.14%	25.89%	23.38%	32.20%	23.36%	-
YoY %	245.98%	-1.80%	20.28%	10.74%	-27.39%	37.84%	-	-
Horiz. %	452.91%	130.91%	133.30%	110.83%	100.09%	137.84%	100.00%	-
Total Cost	194,614	196,982	165,615	160,674	148,371	147,029	133,044	6.54%
YoY %	-1.20%	18.94%	3.08%	8.29%	0.91%	10.51%	-	-
Horiz. %	146.28%	148.06%	124.48%	120.77%	111.52%	110.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	286,102	286,254	278,783	267,443	206,346	201,369	188,673	7.18%
YoY %	-0.05%	2.68%	4.24%	29.61%	2.47%	6.73%	-	-
Horiz. %	151.64%	151.72%	147.76%	141.75%	109.37%	106.73%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	72	8,712	17,424	13,190	2,635	-	-
YoY %	-	-99.17%	-50.00%	32.10%	400.57%	0.00%	-	-
Horiz. %	-	2.73%	330.63%	661.25%	500.57%	100.00%	-	-
Div Payout %	-	0.87%	30.36%	54.96%	59.40%	14.71%	-	-
YoY %	-	-97.13%	-44.76%	-7.47%	303.81%	0.00%	-	-
Horiz. %	-	5.91%	206.39%	373.62%	403.81%	100.00%	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	286,102	286,254	278,783	267,443	206,346	201,369	188,673	7.18%
YoY %	-0.05%	2.68%	4.24%	29.61%	2.47%	6.73%	-	-
Horiz. %	151.64%	151.72%	147.76%	141.75%	109.37%	106.73%	100.00%	-
NOSH	217,800	217,800	145,200	145,200	131,833	131,889	132,050	8.69%
YoY %	0.00%	50.00%	0.00%	10.14%	-0.04%	-0.12%	-	-
Horiz. %	164.94%	164.94%	109.96%	109.96%	99.84%	99.88%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-0.10%	4.06%	14.77%	16.48%	13.02%	10.86%	13.53%	-
YoY %	-102.46%	-72.51%	-10.38%	26.57%	19.89%	-19.73%	-	-
Horiz. %	-0.74%	30.01%	109.16%	121.80%	96.23%	80.27%	100.00%	-
ROE	-0.07%	2.92%	10.29%	11.85%	10.76%	8.90%	11.03%	-
YoY %	-102.40%	-71.62%	-13.16%	10.13%	20.90%	-19.31%	-	-
Horiz. %	-0.63%	26.47%	93.29%	107.43%	97.55%	80.69%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	89.26	94.27	133.82	132.49	129.39	125.06	116.52	-4.34%
YoY %	-5.31%	-29.55%	1.00%	2.40%	3.46%	7.33%	-	-
Horiz. %	76.60%	80.90%	114.85%	113.71%	111.05%	107.33%	100.00%	-
EPS	-0.09	3.83	19.76	21.84	16.84	13.58	15.76	-
YoY %	-102.35%	-80.62%	-9.52%	29.69%	24.01%	-13.83%	-	-
Horiz. %	-0.57%	24.30%	125.38%	138.58%	106.85%	86.17%	100.00%	-
DPS	0.00	0.03	6.00	12.00	10.00	2.00	0.00	-
YoY %	0.00%	-99.50%	-50.00%	20.00%	400.00%	0.00%	-	-
Horiz. %	0.00%	1.50%	300.00%	600.00%	500.00%	100.00%	-	-
NAPS	1.3136	1.3143	1.92	1.8419	1.5652	1.5268	1.4288	-1.39%
YoY %	-0.05%	-31.55%	4.24%	17.68%	2.52%	6.86%	-	-
Horiz. %	91.94%	91.99%	134.38%	128.91%	109.55%	106.86%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 145,200
RPS	89.26	94.27	89.22	88.33	78.32	75.73	70.64	3.97%
YoY %	-5.31%	5.66%	1.01%	12.78%	3.42%	7.21%	-	-
Horiz. %	126.36%	133.45%	126.30%	125.04%	110.87%	107.21%	100.00%	-
EPS	-0.09	3.83	13.18	14.56	10.20	8.22	9.56	-
YoY %	-102.35%	-70.94%	-9.48%	42.75%	24.09%	-14.02%	-	-
Horiz. %	-0.94%	40.06%	137.87%	152.30%	106.69%	85.98%	100.00%	-
DPS	0.00	0.03	4.00	8.00	6.06	1.21	0.00	-
YoY %	0.00%	-99.25%	-50.00%	32.01%	400.83%	0.00%	-	-
Horiz. %	0.00%	2.48%	330.58%	661.16%	500.83%	100.00%	-	-
NAPS	1.3136	1.3143	1.28	1.2279	0.9474	0.9246	0.8663	7.18%
YoY %	-0.05%	2.68%	4.24%	29.61%	2.47%	6.73%	-	-
Horiz. %	151.63%	151.71%	147.75%	141.74%	109.36%	106.73%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.59	0.855	4.14	6.60	4.27	1.36	0.725	-
P/RPS	0.66	0.91	3.09	4.98	3.30	1.09	0.62	1.04%
YoY %	-27.47%	-70.55%	-37.95%	50.91%	202.75%	75.81%	-	-
Horiz. %	106.45%	146.77%	498.39%	803.23%	532.26%	175.81%	100.00%	-
P/EPS	-645.74	22.32	20.95	30.23	25.35	10.01	4.60	-
YoY %	-2,993.10%	6.54%	-30.70%	19.25%	153.25%	117.61%	-	-
Horiz. %	-14,037.83%	485.22%	455.43%	657.17%	551.09%	217.61%	100.00%	-
EY	-0.15	4.48	4.77	3.31	3.94	9.99	21.74	-
YoY %	-103.35%	-6.08%	44.11%	-15.99%	-60.56%	-54.05%	-	-
Horiz. %	-0.69%	20.61%	21.94%	15.23%	18.12%	45.95%	100.00%	-
DY	0.00	0.04	1.45	1.82	2.34	1.47	0.00	-
YoY %	0.00%	-97.24%	-20.33%	-22.22%	59.18%	0.00%	-	-
Horiz. %	0.00%	2.72%	98.64%	123.81%	159.18%	100.00%	-	-
P/NAPS	0.45	0.65	2.16	3.58	2.73	0.89	0.51	-2.06%
YoY %	-30.77%	-69.91%	-39.66%	31.14%	206.74%	74.51%	-	-
Horiz. %	88.24%	127.45%	423.53%	701.96%	535.29%	174.51%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	28/08/18	24/08/17	25/08/16	27/08/15	27/08/14	26/08/13	-
Price	0.485	0.725	3.85	4.12	3.71	1.80	0.75	-
P/RPS	0.54	0.77	2.88	3.11	2.87	1.44	0.64	-2.79%
YoY %	-29.87%	-73.26%	-7.40%	8.36%	99.31%	125.00%	-	-
Horiz. %	84.38%	120.31%	450.00%	485.94%	448.44%	225.00%	100.00%	-
P/EPS	-530.82	18.92	19.48	18.87	22.03	13.25	4.76	-
YoY %	-2,905.60%	-2.87%	3.23%	-14.34%	66.26%	178.36%	-	-
Horiz. %	-11,151.68%	397.48%	409.24%	396.43%	462.82%	278.36%	100.00%	-
EY	-0.19	5.28	5.13	5.30	4.54	7.55	21.02	-
YoY %	-103.60%	2.92%	-3.21%	16.74%	-39.87%	-64.08%	-	-
Horiz. %	-0.90%	25.12%	24.41%	25.21%	21.60%	35.92%	100.00%	-
DY	0.00	0.05	1.56	2.91	2.70	1.11	0.00	-
YoY %	0.00%	-96.79%	-46.39%	7.78%	143.24%	0.00%	-	-
Horiz. %	0.00%	4.50%	140.54%	262.16%	243.24%	100.00%	-	-
P/NAPS	0.37	0.55	2.01	2.24	2.37	1.18	0.52	-5.51%
YoY %	-32.73%	-72.64%	-10.27%	-5.49%	100.85%	126.92%	-	-
Horiz. %	71.15%	105.77%	386.54%	430.77%	455.77%	226.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos