[ULICORP] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 3.73%
YoY- 12.18%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 203,519 199,961 201,072 179,191 172,278 154,341 147,272 5.53%
PBT 6,682 27,354 43,483 35,731 30,740 24,534 22,471 -18.29%
Tax -3,831 -8,138 -12,364 -9,692 -7,529 -7,926 -5,427 -5.63%
NP 2,851 19,216 31,119 26,039 23,211 16,608 17,044 -25.76%
-
NP to SH 2,851 19,216 31,119 26,039 23,211 16,608 17,044 -25.76%
-
Tax Rate 57.33% 29.75% 28.43% 27.12% 24.49% 32.31% 24.15% -
Total Cost 200,668 180,745 169,953 153,152 149,067 137,733 130,228 7.46%
-
Net Worth 287,408 285,318 274,849 256,829 207,751 190,814 177,374 8.37%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 72 17,424 16,622 5,280 2,635 - -
Div Payout % - 0.38% 55.99% 63.84% 22.75% 15.87% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 287,408 285,318 274,849 256,829 207,751 190,814 177,374 8.37%
NOSH 217,800 145,200 145,200 145,200 131,989 131,777 131,877 8.71%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.40% 9.61% 15.48% 14.53% 13.47% 10.76% 11.57% -
ROE 0.99% 6.73% 11.32% 10.14% 11.17% 8.70% 9.61% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 93.44 137.71 138.48 123.41 130.52 117.12 111.67 -2.92%
EPS 1.31 13.23 21.43 17.93 17.59 12.60 12.92 -31.70%
DPS 0.00 0.05 12.00 11.45 4.00 2.00 0.00 -
NAPS 1.3196 1.965 1.8929 1.7688 1.574 1.448 1.345 -0.31%
Adjusted Per Share Value based on latest NOSH - 145,200
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 93.44 91.81 92.32 82.27 79.10 70.86 67.62 5.53%
EPS 1.31 8.82 14.29 11.96 10.66 7.63 7.83 -25.75%
DPS 0.00 0.03 8.00 7.63 2.42 1.21 0.00 -
NAPS 1.3196 1.31 1.2619 1.1792 0.9539 0.8761 0.8144 8.37%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.60 3.40 3.43 5.45 1.76 1.10 0.70 -
P/RPS 0.64 2.47 2.48 4.42 1.35 0.94 0.63 0.26%
P/EPS 45.84 25.69 16.00 30.39 10.01 8.73 5.42 42.71%
EY 2.18 3.89 6.25 3.29 9.99 11.46 18.46 -29.94%
DY 0.00 0.01 3.50 2.10 2.27 1.82 0.00 -
P/NAPS 0.45 1.73 1.81 3.08 1.12 0.76 0.52 -2.37%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 24/02/17 25/02/16 26/02/15 27/02/14 26/02/13 -
Price 0.55 2.88 4.48 5.32 2.20 1.02 0.705 -
P/RPS 0.59 2.09 3.24 4.31 1.69 0.87 0.63 -1.08%
P/EPS 42.02 21.76 20.90 29.67 12.51 8.09 5.45 40.53%
EY 2.38 4.60 4.78 3.37 7.99 12.36 18.33 -28.82%
DY 0.00 0.02 2.68 2.15 1.82 1.96 0.00 -
P/NAPS 0.42 1.47 2.37 3.01 1.40 0.70 0.52 -3.49%

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