[ULICORP] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -71.9%
YoY- -95.19%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 221,645 168,370 189,499 199,032 202,171 202,696 179,657 3.56%
PBT 61,552 18,555 2,158 4,598 24,768 38,469 38,070 8.33%
Tax -15,111 -4,781 -2,793 -3,797 -8,107 -10,545 -10,416 6.39%
NP 46,441 13,774 -635 801 16,661 27,924 27,654 9.02%
-
NP to SH 46,441 13,774 -635 801 16,661 27,924 27,654 9.02%
-
Tax Rate 24.55% 25.77% 129.43% 82.58% 32.73% 27.41% 27.36% -
Total Cost 175,204 154,596 190,134 198,231 185,510 174,772 152,003 2.39%
-
Net Worth 334,627 296,904 285,317 285,949 285,869 273,643 263,145 4.08%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 4,356 2,199 - - 72 13,068 17,023 -20.31%
Div Payout % 9.38% 15.97% - - 0.44% 46.80% 61.56% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 334,627 296,904 285,317 285,949 285,869 273,643 263,145 4.08%
NOSH 217,800 217,800 217,800 217,800 145,200 145,200 145,200 6.98%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 20.95% 8.18% -0.34% 0.40% 8.24% 13.78% 15.39% -
ROE 13.88% 4.64% -0.22% 0.28% 5.83% 10.20% 10.51% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 101.77 77.30 87.01 91.38 139.24 139.60 123.73 -3.20%
EPS 21.32 6.32 -0.29 0.37 11.47 19.23 19.05 1.89%
DPS 2.00 1.01 0.00 0.00 0.05 9.00 11.72 -25.51%
NAPS 1.5364 1.3632 1.31 1.3129 1.9688 1.8846 1.8123 -2.71%
Adjusted Per Share Value based on latest NOSH - 217,800
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 101.77 77.30 87.01 91.38 92.82 93.07 82.49 3.56%
EPS 21.32 6.32 -0.29 0.37 7.65 12.82 12.70 9.01%
DPS 2.00 1.01 0.00 0.00 0.03 6.00 7.82 -20.32%
NAPS 1.5364 1.3632 1.31 1.3129 1.3125 1.2564 1.2082 4.08%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.41 0.96 0.295 0.425 1.75 4.76 5.50 -
P/RPS 1.39 1.24 0.34 0.47 1.26 3.41 4.45 -17.62%
P/EPS 6.61 15.18 -101.18 115.56 15.25 24.75 28.88 -21.78%
EY 15.12 6.59 -0.99 0.87 6.56 4.04 3.46 27.84%
DY 1.42 1.05 0.00 0.00 0.03 1.89 2.13 -6.53%
P/NAPS 0.92 0.70 0.23 0.32 0.89 2.53 3.03 -18.00%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 24/05/22 06/05/21 24/06/20 30/05/19 31/05/18 25/05/17 25/05/16 -
Price 1.27 1.48 0.35 0.59 1.66 4.54 5.40 -
P/RPS 1.25 1.91 0.40 0.65 1.19 3.25 4.36 -18.78%
P/EPS 5.96 23.40 -120.05 160.43 14.47 23.61 28.35 -22.87%
EY 16.79 4.27 -0.83 0.62 6.91 4.24 3.53 29.66%
DY 1.57 0.68 0.00 0.00 0.03 1.98 2.17 -5.24%
P/NAPS 0.83 1.09 0.27 0.45 0.84 2.41 2.98 -19.17%

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