[ULICORP] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 51.45%
YoY- -26.8%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 98,133 48,514 199,962 147,876 92,766 46,304 201,072 -38.09%
PBT 2,134 860 27,353 24,951 17,465 3,446 43,483 -86.66%
Tax -427 -262 -8,138 -5,903 -4,888 -293 -12,364 -89.46%
NP 1,707 598 19,215 19,048 12,577 3,153 31,119 -85.63%
-
NP to SH 1,707 598 19,215 19,048 12,577 3,153 31,119 -85.63%
-
Tax Rate 20.01% 30.47% 29.75% 23.66% 27.99% 8.50% 28.43% -
Total Cost 96,426 47,916 180,747 128,828 80,189 43,151 169,953 -31.53%
-
Net Worth 286,254 285,869 285,318 285,187 278,783 273,643 274,849 2.75%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 72 - - - 17,424 -
Div Payout % - - 0.38% - - - 55.99% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 286,254 285,869 285,318 285,187 278,783 273,643 274,849 2.75%
NOSH 217,800 145,200 145,200 145,200 145,200 145,200 145,200 31.13%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.74% 1.23% 9.61% 12.88% 13.56% 6.81% 15.48% -
ROE 0.60% 0.21% 6.73% 6.68% 4.51% 1.15% 11.32% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 45.06 33.41 137.71 101.84 63.89 31.89 138.48 -52.78%
EPS 0.78 0.41 13.23 13.12 8.66 2.17 21.43 -89.08%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 12.00 -
NAPS 1.3143 1.9688 1.965 1.9641 1.92 1.8846 1.8929 -21.64%
Adjusted Per Share Value based on latest NOSH - 145,200
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 45.06 22.27 91.81 67.90 42.59 21.26 92.32 -38.09%
EPS 0.78 0.27 8.82 8.75 5.77 1.45 14.29 -85.68%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 8.00 -
NAPS 1.3143 1.3125 1.31 1.3094 1.28 1.2564 1.2619 2.75%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.855 1.75 3.40 4.33 4.14 4.76 3.43 -
P/RPS 1.90 5.24 2.47 4.25 6.48 14.93 2.48 -16.31%
P/EPS 109.09 424.92 25.69 33.01 47.80 219.20 16.00 260.83%
EY 0.92 0.24 3.89 3.03 2.09 0.46 6.25 -72.21%
DY 0.00 0.00 0.01 0.00 0.00 0.00 3.50 -
P/NAPS 0.65 0.89 1.73 2.20 2.16 2.53 1.81 -49.57%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 31/05/18 27/02/18 28/11/17 24/08/17 25/05/17 24/02/17 -
Price 0.725 1.66 2.88 4.21 3.85 4.54 4.48 -
P/RPS 1.61 4.97 2.09 4.13 6.03 14.24 3.24 -37.34%
P/EPS 92.50 403.06 21.76 32.09 44.45 209.07 20.90 170.30%
EY 1.08 0.25 4.59 3.12 2.25 0.48 4.78 -63.00%
DY 0.00 0.00 0.02 0.00 0.00 0.00 2.68 -
P/NAPS 0.55 0.84 1.47 2.14 2.01 2.41 2.37 -62.33%

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