[ULICORP] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -13.3%
YoY- -40.33%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 168,370 189,499 199,032 202,171 202,696 179,657 173,556 -0.50%
PBT 18,555 2,158 4,598 24,768 38,469 38,070 31,161 -8.27%
Tax -4,781 -2,793 -3,797 -8,107 -10,545 -10,416 -7,345 -6.90%
NP 13,774 -635 801 16,661 27,924 27,654 23,816 -8.71%
-
NP to SH 13,774 -635 801 16,661 27,924 27,654 23,816 -8.71%
-
Tax Rate 25.77% 129.43% 82.58% 32.73% 27.41% 27.36% 23.57% -
Total Cost 154,596 190,134 198,231 185,510 174,772 152,003 149,740 0.53%
-
Net Worth 296,904 285,317 285,949 285,869 273,643 263,145 209,662 5.96%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 2,199 - - 72 13,068 17,023 9,235 -21.25%
Div Payout % 15.97% - - 0.44% 46.80% 61.56% 38.78% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 296,904 285,317 285,949 285,869 273,643 263,145 209,662 5.96%
NOSH 217,800 217,800 217,800 145,200 145,200 145,200 131,838 8.71%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 8.18% -0.34% 0.40% 8.24% 13.78% 15.39% 13.72% -
ROE 4.64% -0.22% 0.28% 5.83% 10.20% 10.51% 11.36% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 77.30 87.01 91.38 139.24 139.60 123.73 131.64 -8.48%
EPS 6.32 -0.29 0.37 11.47 19.23 19.05 18.06 -16.04%
DPS 1.01 0.00 0.00 0.05 9.00 11.72 7.00 -27.55%
NAPS 1.3632 1.31 1.3129 1.9688 1.8846 1.8123 1.5903 -2.53%
Adjusted Per Share Value based on latest NOSH - 145,200
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 77.30 87.01 91.38 92.82 93.07 82.49 79.69 -0.50%
EPS 6.32 -0.29 0.37 7.65 12.82 12.70 10.93 -8.71%
DPS 1.01 0.00 0.00 0.03 6.00 7.82 4.24 -21.24%
NAPS 1.3632 1.31 1.3129 1.3125 1.2564 1.2082 0.9626 5.96%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.96 0.295 0.425 1.75 4.76 5.50 2.58 -
P/RPS 1.24 0.34 0.47 1.26 3.41 4.45 1.96 -7.34%
P/EPS 15.18 -101.18 115.56 15.25 24.75 28.88 14.28 1.02%
EY 6.59 -0.99 0.87 6.56 4.04 3.46 7.00 -0.99%
DY 1.05 0.00 0.00 0.03 1.89 2.13 2.71 -14.60%
P/NAPS 0.70 0.23 0.32 0.89 2.53 3.03 1.62 -13.04%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 06/05/21 24/06/20 30/05/19 31/05/18 25/05/17 25/05/16 28/05/15 -
Price 1.48 0.35 0.59 1.66 4.54 5.40 3.05 -
P/RPS 1.91 0.40 0.65 1.19 3.25 4.36 2.32 -3.18%
P/EPS 23.40 -120.05 160.43 14.47 23.61 28.35 16.88 5.58%
EY 4.27 -0.83 0.62 6.91 4.24 3.53 5.92 -5.29%
DY 0.68 0.00 0.00 0.03 1.98 2.17 2.30 -18.36%
P/NAPS 1.09 0.27 0.45 0.84 2.41 2.98 1.92 -8.99%

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