[ULICORP] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 58.42%
YoY- -179.28%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 248,634 221,645 168,370 189,499 199,032 202,171 202,696 3.46%
PBT 43,862 61,552 18,555 2,158 4,598 24,768 38,469 2.20%
Tax -12,479 -15,111 -4,781 -2,793 -3,797 -8,107 -10,545 2.84%
NP 31,383 46,441 13,774 -635 801 16,661 27,924 1.96%
-
NP to SH 31,383 46,441 13,774 -635 801 16,661 27,924 1.96%
-
Tax Rate 28.45% 24.55% 25.77% 129.43% 82.58% 32.73% 27.41% -
Total Cost 217,251 175,204 154,596 190,134 198,231 185,510 174,772 3.69%
-
Net Worth 351,855 334,627 296,904 285,317 285,949 285,869 273,643 4.27%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 14,157 4,356 2,199 - - 72 13,068 1.34%
Div Payout % 45.11% 9.38% 15.97% - - 0.44% 46.80% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 351,855 334,627 296,904 285,317 285,949 285,869 273,643 4.27%
NOSH 217,800 217,800 217,800 217,800 217,800 145,200 145,200 6.98%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 12.62% 20.95% 8.18% -0.34% 0.40% 8.24% 13.78% -
ROE 8.92% 13.88% 4.64% -0.22% 0.28% 5.83% 10.20% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 114.16 101.77 77.30 87.01 91.38 139.24 139.60 -3.29%
EPS 14.41 21.32 6.32 -0.29 0.37 11.47 19.23 -4.69%
DPS 6.50 2.00 1.01 0.00 0.00 0.05 9.00 -5.27%
NAPS 1.6155 1.5364 1.3632 1.31 1.3129 1.9688 1.8846 -2.53%
Adjusted Per Share Value based on latest NOSH - 217,800
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 114.16 101.77 77.30 87.01 91.38 92.82 93.07 3.46%
EPS 14.41 21.32 6.32 -0.29 0.37 7.65 12.82 1.96%
DPS 6.50 2.00 1.01 0.00 0.00 0.03 6.00 1.34%
NAPS 1.6155 1.5364 1.3632 1.31 1.3129 1.3125 1.2564 4.27%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.08 1.41 0.96 0.295 0.425 1.75 4.76 -
P/RPS 0.95 1.39 1.24 0.34 0.47 1.26 3.41 -19.17%
P/EPS 7.50 6.61 15.18 -101.18 115.56 15.25 24.75 -18.03%
EY 13.34 15.12 6.59 -0.99 0.87 6.56 4.04 22.01%
DY 6.02 1.42 1.05 0.00 0.00 0.03 1.89 21.28%
P/NAPS 0.67 0.92 0.70 0.23 0.32 0.89 2.53 -19.85%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 24/05/22 06/05/21 24/06/20 30/05/19 31/05/18 25/05/17 -
Price 1.08 1.27 1.48 0.35 0.59 1.66 4.54 -
P/RPS 0.95 1.25 1.91 0.40 0.65 1.19 3.25 -18.52%
P/EPS 7.50 5.96 23.40 -120.05 160.43 14.47 23.61 -17.39%
EY 13.34 16.79 4.27 -0.83 0.62 6.91 4.24 21.03%
DY 6.02 1.57 0.68 0.00 0.00 0.03 1.98 20.35%
P/NAPS 0.67 0.83 1.09 0.27 0.45 0.84 2.41 -19.20%

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