Highlights

[ULICORP] QoQ Cumulative Quarter Result on 2021-03-31 [#1]

Stock [ULICORP]: UNITED U-LI CORP BHD
Announcement Date 06-May-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 31-Mar-2021  [#1]
Profit Trend QoQ -     175.40%    YoY -     1,831.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 49,213 159,163 108,315 57,206 40,007 193,461 140,446 -50.27%
  QoQ % -69.08% 46.94% 89.34% 42.99% -79.32% 37.75% -
  Horiz. % 35.04% 113.33% 77.12% 40.73% 28.49% 137.75% 100.00%
PBT 12,394 5,693 724 -4,930 -467 1,401 -843 -
  QoQ % 117.71% 686.33% 114.69% -955.67% -133.33% 266.19% -
  Horiz. % -1,470.23% -675.33% -85.88% 584.82% 55.40% -166.19% 100.00%
Tax -2,700 -2,173 -622 -27 -93 -2,928 -257 379.00%
  QoQ % -24.25% -249.36% -2,203.70% 70.97% 96.82% -1,039.30% -
  Horiz. % 1,050.58% 845.53% 242.02% 10.51% 36.19% 1,139.30% 100.00%
NP 9,694 3,520 102 -4,957 -560 -1,527 -1,100 -
  QoQ % 175.40% 3,350.98% 102.06% -785.18% 63.33% -38.82% -
  Horiz. % -881.27% -320.00% -9.27% 450.64% 50.91% 138.82% 100.00%
NP to SH 9,694 3,520 102 -4,957 -560 -1,527 -1,100 -
  QoQ % 175.40% 3,350.98% 102.06% -785.18% 63.33% -38.82% -
  Horiz. % -881.27% -320.00% -9.27% 450.64% 50.91% 138.82% 100.00%
Tax Rate 21.78 % 38.17 % 85.91 % - % - % 208.99 % - % -
  QoQ % -42.94% -55.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.42% 18.26% 41.11% 0.00% 0.00% 100.00% -
Total Cost 39,519 155,643 108,213 62,163 40,567 194,988 141,546 -57.25%
  QoQ % -74.61% 43.83% 74.08% 53.24% -79.20% 37.76% -
  Horiz. % 27.92% 109.96% 76.45% 43.92% 28.66% 137.76% 100.00%
Net Worth 296,904 287,212 285,971 280,918 285,317 285,884 286,341 2.44%
  QoQ % 3.37% 0.43% 1.80% -1.54% -0.20% -0.16% -
  Horiz. % 103.69% 100.30% 99.87% 98.11% 99.64% 99.84% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 2,178 21 - - - - - -
  QoQ % 9,900.46% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,000.46% 100.00% - - - - -
Div Payout % 22.47 % 0.62 % - % - % - % - % - % -
  QoQ % 3,524.19% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3,624.19% 100.00% - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 296,904 287,212 285,971 280,918 285,317 285,884 286,341 2.44%
  QoQ % 3.37% 0.43% 1.80% -1.54% -0.20% -0.16% -
  Horiz. % 103.69% 100.30% 99.87% 98.11% 99.64% 99.84% 100.00%
NOSH 217,800 217,800 217,800 217,800 217,800 217,800 217,800 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 19.70 % 2.21 % 0.09 % -8.67 % -1.40 % -0.79 % -0.78 % -
  QoQ % 791.40% 2,355.56% 101.04% -519.29% -77.22% -1.28% -
  Horiz. % -2,525.64% -283.33% -11.54% 1,111.54% 179.49% 101.28% 100.00%
ROE 3.27 % 1.23 % 0.04 % -1.76 % -0.20 % -0.53 % -0.38 % -
  QoQ % 165.85% 2,975.00% 102.27% -780.00% 62.26% -39.47% -
  Horiz. % -860.53% -323.68% -10.53% 463.16% 52.63% 139.47% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 22.60 73.08 49.73 26.27 18.37 88.83 64.48 -50.26%
  QoQ % -69.07% 46.95% 89.30% 43.00% -79.32% 37.76% -
  Horiz. % 35.05% 113.34% 77.12% 40.74% 28.49% 137.76% 100.00%
EPS 4.45 1.62 0.05 -2.28 -0.26 -0.70 -0.51 -
  QoQ % 174.69% 3,140.00% 102.19% -776.92% 62.86% -37.25% -
  Horiz. % -872.55% -317.65% -9.80% 447.06% 50.98% 137.25% 100.00%
DPS 1.00 0.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 9,900.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 100.00% - - - - -
NAPS 1.3632 1.3187 1.3130 1.2898 1.3100 1.3126 1.3147 2.44%
  QoQ % 3.37% 0.43% 1.80% -1.54% -0.20% -0.16% -
  Horiz. % 103.69% 100.30% 99.87% 98.11% 99.64% 99.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,800
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 22.60 73.08 49.73 26.27 18.37 88.83 64.48 -50.26%
  QoQ % -69.07% 46.95% 89.30% 43.00% -79.32% 37.76% -
  Horiz. % 35.05% 113.34% 77.12% 40.74% 28.49% 137.76% 100.00%
EPS 4.45 1.62 0.05 -2.28 -0.26 -0.70 -0.51 -
  QoQ % 174.69% 3,140.00% 102.19% -776.92% 62.86% -37.25% -
  Horiz. % -872.55% -317.65% -9.80% 447.06% 50.98% 137.25% 100.00%
DPS 1.00 0.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 9,900.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 100.00% - - - - -
NAPS 1.3632 1.3187 1.3130 1.2898 1.3100 1.3126 1.3147 2.44%
  QoQ % 3.37% 0.43% 1.80% -1.54% -0.20% -0.16% -
  Horiz. % 103.69% 100.30% 99.87% 98.11% 99.64% 99.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.9600 1.2300 0.4100 0.3500 0.2950 0.4950 0.4800 -
P/RPS 4.25 1.68 0.82 1.33 1.61 0.56 0.74 220.36%
  QoQ % 152.98% 104.88% -38.35% -17.39% 187.50% -24.32% -
  Horiz. % 574.32% 227.03% 110.81% 179.73% 217.57% 75.68% 100.00%
P/EPS 21.57 76.11 875.47 -15.38 -114.73 -70.60 -95.04 -
  QoQ % -71.66% -91.31% 5,792.26% 86.59% -62.51% 25.72% -
  Horiz. % -22.70% -80.08% -921.16% 16.18% 120.72% 74.28% 100.00%
EY 4.64 1.31 0.11 -6.50 -0.87 -1.42 -1.05 -
  QoQ % 254.20% 1,090.91% 101.69% -647.13% 38.73% -35.24% -
  Horiz. % -441.90% -124.76% -10.48% 619.05% 82.86% 135.24% 100.00%
DY 1.04 0.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 10,300.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,400.00% 100.00% - - - - -
P/NAPS 0.70 0.93 0.31 0.27 0.23 0.38 0.37 52.91%
  QoQ % -24.73% 200.00% 14.81% 17.39% -39.47% 2.70% -
  Horiz. % 189.19% 251.35% 83.78% 72.97% 62.16% 102.70% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 06/05/21 25/02/21 19/11/20 27/08/20 24/06/20 27/02/20 28/11/19 -
Price 1.4800 1.2900 0.5500 0.4800 0.3500 0.4750 0.5100 -
P/RPS 6.55 1.77 1.11 1.83 1.91 0.53 0.79 309.12%
  QoQ % 270.06% 59.46% -39.34% -4.19% 260.38% -32.91% -
  Horiz. % 829.11% 224.05% 140.51% 231.65% 241.77% 67.09% 100.00%
P/EPS 33.25 79.82 1,174.41 -21.09 -136.13 -67.75 -100.98 -
  QoQ % -58.34% -93.20% 5,668.56% 84.51% -100.93% 32.91% -
  Horiz. % -32.93% -79.05% -1,163.01% 20.89% 134.81% 67.09% 100.00%
EY 3.01 1.25 0.09 -4.74 -0.73 -1.48 -0.99 -
  QoQ % 140.80% 1,288.89% 101.90% -549.32% 50.68% -49.49% -
  Horiz. % -304.04% -126.26% -9.09% 478.79% 73.74% 149.49% 100.00%
DY 0.68 0.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 6,700.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6,800.00% 100.00% - - - - -
P/NAPS 1.09 0.98 0.42 0.37 0.27 0.36 0.39 98.29%
  QoQ % 11.22% 133.33% 13.51% 37.04% -25.00% -7.69% -
  Horiz. % 279.49% 251.28% 107.69% 94.87% 69.23% 92.31% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

473  380  544 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.405+0.025 
 SAUDEE 0.105-0.015 
 PERMAJU 0.090.00 
 KANGER 0.06-0.005 
 SYSTECH 0.3050.00 
 YLI 0.46+0.04 
 EMICO 0.31+0.005 
 GREENYB 0.33-0.05 
 SERBADK-WA 0.095+0.005 
 PAOS-WA 0.135+0.035 
PARTNERS & BROKERS