[ULICORP] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -24.34%
YoY- -38.25%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 206,792 196,266 194,056 199,962 197,168 185,532 185,216 7.61%
PBT 6,989 4,268 3,440 27,353 33,268 34,930 13,784 -36.38%
Tax -1,548 -854 -1,048 -8,138 -7,870 -9,776 -1,172 20.36%
NP 5,441 3,414 2,392 19,215 25,397 25,154 12,612 -42.87%
-
NP to SH 5,441 3,414 2,392 19,215 25,397 25,154 12,612 -42.87%
-
Tax Rate 22.15% 20.01% 30.47% 29.75% 23.66% 27.99% 8.50% -
Total Cost 201,350 192,852 191,664 180,747 171,770 160,378 172,604 10.80%
-
Net Worth 288,628 286,254 285,869 285,318 285,187 278,783 273,643 3.61%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 72 - - - -
Div Payout % - - - 0.38% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 288,628 286,254 285,869 285,318 285,187 278,783 273,643 3.61%
NOSH 217,800 217,800 145,200 145,200 145,200 145,200 145,200 31.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.63% 1.74% 1.23% 9.61% 12.88% 13.56% 6.81% -
ROE 1.89% 1.19% 0.84% 6.73% 8.91% 9.02% 4.61% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 94.95 90.11 133.65 137.71 135.79 127.78 127.56 -17.85%
EPS 2.49 1.56 1.64 13.23 17.49 17.32 8.68 -56.47%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 1.3252 1.3143 1.9688 1.965 1.9641 1.92 1.8846 -20.90%
Adjusted Per Share Value based on latest NOSH - 145,200
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 94.95 90.11 89.10 91.81 90.53 85.18 85.04 7.61%
EPS 2.49 1.56 1.10 8.82 11.66 11.55 5.79 -42.99%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 1.3252 1.3143 1.3125 1.31 1.3094 1.28 1.2564 3.61%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.66 0.855 1.75 3.40 4.33 4.14 4.76 -
P/RPS 0.70 0.95 1.31 2.47 3.19 3.24 3.73 -67.18%
P/EPS 26.42 54.55 106.23 25.69 24.76 23.90 54.80 -38.48%
EY 3.79 1.83 0.94 3.89 4.04 4.18 1.82 62.99%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 0.50 0.65 0.89 1.73 2.20 2.16 2.53 -66.03%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 31/05/18 27/02/18 28/11/17 24/08/17 25/05/17 -
Price 0.62 0.725 1.66 2.88 4.21 3.85 4.54 -
P/RPS 0.65 0.80 1.24 2.09 3.10 3.01 3.56 -67.78%
P/EPS 24.82 46.25 100.77 21.76 24.07 22.22 52.27 -39.10%
EY 4.03 2.16 0.99 4.59 4.15 4.50 1.91 64.43%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.84 1.47 2.14 2.01 2.41 -66.33%

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