[ULICORP] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 115.77%
YoY- 399.53%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 62,285 65,468 66,012 72,402 41,312 41,919 49,213 16.98%
PBT 12,813 9,710 15,595 23,082 10,692 12,183 12,394 2.23%
Tax -3,044 -2,499 -3,518 -6,008 -2,779 -2,806 -2,700 8.31%
NP 9,769 7,211 12,077 17,074 7,913 9,377 9,694 0.51%
-
NP to SH 9,769 7,211 12,077 17,074 7,913 9,377 9,694 0.51%
-
Tax Rate 23.76% 25.74% 22.56% 26.03% 25.99% 23.03% 21.78% -
Total Cost 52,516 58,257 53,935 55,328 33,399 32,542 39,519 20.85%
-
Net Worth 343,993 337,481 334,627 322,540 309,842 304,092 296,904 10.30%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 3,267 4,356 2,178 - - 2,178 2,178 31.00%
Div Payout % 33.44% 60.41% 18.03% - - 23.23% 22.47% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 343,993 337,481 334,627 322,540 309,842 304,092 296,904 10.30%
NOSH 217,800 217,800 217,800 217,800 217,800 217,800 217,800 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 15.68% 11.01% 18.30% 23.58% 19.15% 22.37% 19.70% -
ROE 2.84% 2.14% 3.61% 5.29% 2.55% 3.08% 3.27% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 28.60 30.06 30.31 33.24 18.97 19.25 22.60 16.97%
EPS 4.49 3.31 5.54 7.84 3.63 4.31 4.45 0.59%
DPS 1.50 2.00 1.00 0.00 0.00 1.00 1.00 31.00%
NAPS 1.5794 1.5495 1.5364 1.4809 1.4226 1.3962 1.3632 10.30%
Adjusted Per Share Value based on latest NOSH - 217,800
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 28.60 30.06 30.31 33.24 18.97 19.25 22.60 16.97%
EPS 4.49 3.31 5.54 7.84 3.63 4.31 4.45 0.59%
DPS 1.50 2.00 1.00 0.00 0.00 1.00 1.00 31.00%
NAPS 1.5794 1.5495 1.5364 1.4809 1.4226 1.3962 1.3632 10.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.05 1.00 1.41 1.29 1.47 1.18 0.96 -
P/RPS 3.67 3.33 4.65 3.88 7.75 6.13 4.25 -9.31%
P/EPS 23.41 30.20 25.43 16.46 40.46 27.41 21.57 5.60%
EY 4.27 3.31 3.93 6.08 2.47 3.65 4.64 -5.38%
DY 1.43 2.00 0.71 0.00 0.00 0.85 1.04 23.62%
P/NAPS 0.66 0.65 0.92 0.87 1.03 0.85 0.70 -3.84%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 24/08/22 24/05/22 24/02/22 16/11/21 18/08/21 06/05/21 -
Price 1.31 1.04 1.27 1.40 1.51 1.21 1.48 -
P/RPS 4.58 3.46 4.19 4.21 7.96 6.29 6.55 -21.20%
P/EPS 29.21 31.41 22.90 17.86 41.56 28.10 33.25 -8.26%
EY 3.42 3.18 4.37 5.60 2.41 3.56 3.01 8.87%
DY 1.15 1.92 0.79 0.00 0.00 0.83 0.68 41.90%
P/NAPS 0.83 0.67 0.83 0.95 1.06 0.87 1.09 -16.59%

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