[ULICORP] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 63.33%
YoY- 61.43%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 159,163 108,315 57,206 40,007 193,461 140,446 88,970 47.10%
PBT 5,693 724 -4,930 -467 1,401 -843 -1,118 -
Tax -2,173 -622 -27 -93 -2,928 -257 -225 350.40%
NP 3,520 102 -4,957 -560 -1,527 -1,100 -1,343 -
-
NP to SH 3,520 102 -4,957 -560 -1,527 -1,100 -1,343 -
-
Tax Rate 38.17% 85.91% - - 208.99% - - -
Total Cost 155,643 108,213 62,163 40,567 194,988 141,546 90,313 43.50%
-
Net Worth 287,212 285,971 280,918 285,317 285,884 286,341 286,102 0.25%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 21 - - - - - - -
Div Payout % 0.62% - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 287,212 285,971 280,918 285,317 285,884 286,341 286,102 0.25%
NOSH 217,800 217,800 217,800 217,800 217,800 217,800 217,800 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.21% 0.09% -8.67% -1.40% -0.79% -0.78% -1.51% -
ROE 1.23% 0.04% -1.76% -0.20% -0.53% -0.38% -0.47% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 73.08 49.73 26.27 18.37 88.83 64.48 40.85 47.10%
EPS 1.62 0.05 -2.28 -0.26 -0.70 -0.51 -0.62 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3187 1.313 1.2898 1.31 1.3126 1.3147 1.3136 0.25%
Adjusted Per Share Value based on latest NOSH - 217,800
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 73.08 49.73 26.27 18.37 88.83 64.48 40.85 47.10%
EPS 1.62 0.05 -2.28 -0.26 -0.70 -0.51 -0.62 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3187 1.313 1.2898 1.31 1.3126 1.3147 1.3136 0.25%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.23 0.41 0.35 0.295 0.495 0.48 0.59 -
P/RPS 1.68 0.82 1.33 1.61 0.56 0.74 1.44 10.77%
P/EPS 76.11 875.47 -15.38 -114.73 -70.60 -95.04 -95.68 -
EY 1.31 0.11 -6.50 -0.87 -1.42 -1.05 -1.05 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.31 0.27 0.23 0.38 0.37 0.45 61.89%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 19/11/20 27/08/20 24/06/20 27/02/20 28/11/19 28/08/19 -
Price 1.29 0.55 0.48 0.35 0.475 0.51 0.485 -
P/RPS 1.77 1.11 1.83 1.91 0.53 0.79 1.19 30.14%
P/EPS 79.82 1,174.41 -21.09 -136.13 -67.75 -100.98 -78.65 -
EY 1.25 0.09 -4.74 -0.73 -1.48 -0.99 -1.27 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.42 0.37 0.27 0.36 0.39 0.37 90.86%

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