[ULICORP] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -57.34%
YoY- -65.32%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 259,298 256,898 246,366 227,704 257,721 258,353 262,960 -0.92%
PBT 55,315 55,412 53,232 23,932 53,474 50,822 50,608 6.09%
Tax -13,996 -13,160 -12,544 -7,180 -14,203 -12,081 -12,034 10.56%
NP 41,319 42,252 40,688 16,752 39,271 38,741 38,574 4.67%
-
NP to SH 41,319 42,252 40,688 16,752 39,271 38,741 38,574 4.67%
-
Tax Rate 25.30% 23.75% 23.56% 30.00% 26.56% 23.77% 23.78% -
Total Cost 217,979 214,646 205,678 210,952 218,450 219,612 224,386 -1.90%
-
Net Worth 374,833 370,652 363,660 351,855 350,941 343,993 337,481 7.22%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 17,424 15,972 15,246 13,068 10,890 10,163 8,712 58.53%
Div Payout % 42.17% 37.80% 37.47% 78.01% 27.73% 26.24% 22.59% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 374,833 370,652 363,660 351,855 350,941 343,993 337,481 7.22%
NOSH 217,800 217,800 217,800 217,800 217,800 217,800 217,800 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 15.93% 16.45% 16.52% 7.36% 15.24% 15.00% 14.67% -
ROE 11.02% 11.40% 11.19% 4.76% 11.19% 11.26% 11.43% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 119.05 117.95 113.12 104.55 118.33 118.62 120.73 -0.92%
EPS 18.97 19.40 18.68 7.68 18.03 17.79 17.72 4.63%
DPS 8.00 7.33 7.00 6.00 5.00 4.67 4.00 58.53%
NAPS 1.721 1.7018 1.6697 1.6155 1.6113 1.5794 1.5495 7.22%
Adjusted Per Share Value based on latest NOSH - 217,800
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 119.05 117.95 113.12 104.55 118.33 118.62 120.73 -0.92%
EPS 18.97 19.40 18.68 7.68 18.03 17.79 17.72 4.63%
DPS 8.00 7.33 7.00 6.00 5.00 4.67 4.00 58.53%
NAPS 1.721 1.7018 1.6697 1.6155 1.6113 1.5794 1.5495 7.22%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.53 1.53 1.00 1.08 1.20 1.05 1.00 -
P/RPS 1.29 1.30 0.88 1.03 1.01 0.89 0.83 34.06%
P/EPS 8.06 7.89 5.35 14.04 6.66 5.90 5.65 26.64%
EY 12.40 12.68 18.68 7.12 15.03 16.94 17.71 -21.09%
DY 5.23 4.79 7.00 5.56 4.17 4.44 4.00 19.51%
P/NAPS 0.89 0.90 0.60 0.67 0.74 0.66 0.65 23.23%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 21/11/23 22/08/23 23/05/23 23/02/23 22/11/22 24/08/22 -
Price 1.50 1.78 1.05 1.08 1.14 1.31 1.04 -
P/RPS 1.26 1.51 0.93 1.03 0.96 1.10 0.86 28.90%
P/EPS 7.91 9.18 5.62 14.04 6.32 7.36 5.87 21.93%
EY 12.65 10.90 17.79 7.12 15.82 13.58 17.03 -17.93%
DY 5.33 4.12 6.67 5.56 4.39 3.56 3.85 24.14%
P/NAPS 0.87 1.05 0.63 0.67 0.71 0.83 0.67 18.96%

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