[ULICORP] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -49.91%
YoY- -70.92%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 193,090 161,697 194,415 205,327 194,312 192,379 170,576 2.08%
PBT 35,200 -2,411 3,432 12,021 41,674 42,782 28,979 3.29%
Tax -7,653 -2,729 -3,631 -3,676 -12,977 -11,077 -6,774 2.05%
NP 27,547 -5,140 -199 8,345 28,697 31,705 22,205 3.65%
-
NP to SH 27,547 -5,140 -199 8,345 28,697 31,705 22,205 3.65%
-
Tax Rate 21.74% - 105.80% 30.58% 31.14% 25.89% 23.38% -
Total Cost 165,543 166,837 194,614 196,982 165,615 160,674 148,371 1.84%
-
Net Worth 304,092 280,918 286,102 286,254 278,783 267,443 206,346 6.67%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 4,377 - - 72 8,712 17,424 13,190 -16.77%
Div Payout % 15.89% - - 0.87% 30.36% 54.96% 59.40% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 304,092 280,918 286,102 286,254 278,783 267,443 206,346 6.67%
NOSH 217,800 217,800 217,800 217,800 145,200 145,200 131,833 8.71%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 14.27% -3.18% -0.10% 4.06% 14.77% 16.48% 13.02% -
ROE 9.06% -1.83% -0.07% 2.92% 10.29% 11.85% 10.76% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 88.65 74.24 89.26 94.27 133.82 132.49 129.39 -6.10%
EPS 12.65 -2.36 -0.09 3.83 19.76 21.84 16.84 -4.65%
DPS 2.01 0.00 0.00 0.03 6.00 12.00 10.00 -23.44%
NAPS 1.3962 1.2898 1.3136 1.3143 1.92 1.8419 1.5652 -1.88%
Adjusted Per Share Value based on latest NOSH - 217,800
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 88.65 74.24 89.26 94.27 89.22 88.33 78.32 2.08%
EPS 12.65 -2.36 -0.09 3.83 13.18 14.56 10.20 3.64%
DPS 2.01 0.00 0.00 0.03 4.00 8.00 6.06 -16.78%
NAPS 1.3962 1.2898 1.3136 1.3143 1.28 1.2279 0.9474 6.67%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.18 0.35 0.59 0.855 4.14 6.60 4.27 -
P/RPS 1.33 0.47 0.66 0.91 3.09 4.98 3.30 -14.04%
P/EPS 9.33 -14.83 -645.74 22.32 20.95 30.23 25.35 -15.33%
EY 10.72 -6.74 -0.15 4.48 4.77 3.31 3.94 18.13%
DY 1.70 0.00 0.00 0.04 1.45 1.82 2.34 -5.18%
P/NAPS 0.85 0.27 0.45 0.65 2.16 3.58 2.73 -17.65%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 18/08/21 27/08/20 28/08/19 28/08/18 24/08/17 25/08/16 27/08/15 -
Price 1.21 0.48 0.485 0.725 3.85 4.12 3.71 -
P/RPS 1.36 0.65 0.54 0.77 2.88 3.11 2.87 -11.69%
P/EPS 9.57 -20.34 -530.82 18.92 19.48 18.87 22.03 -12.96%
EY 10.45 -4.92 -0.19 5.28 5.13 5.30 4.54 14.89%
DY 1.66 0.00 0.00 0.05 1.56 2.91 2.70 -7.78%
P/NAPS 0.87 0.37 0.37 0.55 2.01 2.24 2.37 -15.36%

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