[ULICORP] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 139.07%
YoY- -78.58%
Quarter Report
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 88,970 44,027 203,520 155,094 98,133 48,514 199,962 -41.80%
PBT -1,118 -1,224 6,683 5,242 2,134 860 27,353 -
Tax -225 -228 -3,832 -1,161 -427 -262 -8,138 -90.91%
NP -1,343 -1,452 2,851 4,081 1,707 598 19,215 -
-
NP to SH -1,343 -1,452 2,851 4,081 1,707 598 19,215 -
-
Tax Rate - - 57.34% 22.15% 20.01% 30.47% 29.75% -
Total Cost 90,313 45,479 200,669 151,013 96,426 47,916 180,747 -37.11%
-
Net Worth 286,102 285,949 287,408 288,628 286,254 285,869 285,318 0.18%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - 72 -
Div Payout % - - - - - - 0.38% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 286,102 285,949 287,408 288,628 286,254 285,869 285,318 0.18%
NOSH 217,800 217,800 217,800 217,800 217,800 145,200 145,200 31.13%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -1.51% -3.30% 1.40% 2.63% 1.74% 1.23% 9.61% -
ROE -0.47% -0.51% 0.99% 1.41% 0.60% 0.21% 6.73% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 40.85 20.21 93.44 71.21 45.06 33.41 137.71 -55.62%
EPS -0.62 -0.67 1.31 1.87 0.78 0.41 13.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 1.3136 1.3129 1.3196 1.3252 1.3143 1.9688 1.965 -23.60%
Adjusted Per Share Value based on latest NOSH - 217,800
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 40.85 20.21 93.44 71.21 45.06 22.27 91.81 -41.80%
EPS -0.62 -0.67 1.31 1.87 0.78 0.27 8.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 1.3136 1.3129 1.3196 1.3252 1.3143 1.3125 1.31 0.18%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.59 0.425 0.60 0.66 0.855 1.75 3.40 -
P/RPS 1.44 2.10 0.64 0.93 1.90 5.24 2.47 -30.28%
P/EPS -95.68 -63.75 45.84 35.22 109.09 424.92 25.69 -
EY -1.05 -1.57 2.18 2.84 0.92 0.24 3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 0.45 0.32 0.45 0.50 0.65 0.89 1.73 -59.35%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 27/02/19 28/11/18 28/08/18 31/05/18 27/02/18 -
Price 0.485 0.59 0.55 0.62 0.725 1.66 2.88 -
P/RPS 1.19 2.92 0.59 0.87 1.61 4.97 2.09 -31.37%
P/EPS -78.65 -88.50 42.02 33.09 92.50 403.06 21.76 -
EY -1.27 -1.13 2.38 3.02 1.08 0.25 4.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.37 0.45 0.42 0.47 0.55 0.84 1.47 -60.23%

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