[ULICORP] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 93.68%
YoY- 86.05%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 193,090 168,370 159,164 161,331 161,697 189,499 193,519 -0.14%
PBT 35,200 18,555 5,694 2,967 -2,411 2,158 1,401 759.52%
Tax -7,653 -4,781 -2,174 -3,292 -2,729 -2,793 -2,928 89.85%
NP 27,547 13,774 3,520 -325 -5,140 -635 -1,527 -
-
NP to SH 27,547 13,774 3,520 -325 -5,140 -635 -1,527 -
-
Tax Rate 21.74% 25.77% 38.18% 110.95% - 129.43% 208.99% -
Total Cost 165,543 154,596 155,644 161,656 166,837 190,134 195,046 -10.36%
-
Net Worth 304,092 296,904 287,212 285,971 280,918 285,317 285,884 4.20%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 4,377 2,199 21 - - - - -
Div Payout % 15.89% 15.97% 0.62% - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 304,092 296,904 287,212 285,971 280,918 285,317 285,884 4.20%
NOSH 217,800 217,800 217,800 217,800 217,800 217,800 217,800 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 14.27% 8.18% 2.21% -0.20% -3.18% -0.34% -0.79% -
ROE 9.06% 4.64% 1.23% -0.11% -1.83% -0.22% -0.53% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 88.65 77.30 73.08 74.07 74.24 87.01 88.85 -0.15%
EPS 12.65 6.32 1.62 -0.15 -2.36 -0.29 -0.70 -
DPS 2.01 1.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.3962 1.3632 1.3187 1.313 1.2898 1.31 1.3126 4.20%
Adjusted Per Share Value based on latest NOSH - 217,800
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 88.65 77.30 73.08 74.07 74.24 87.01 88.85 -0.15%
EPS 12.65 6.32 1.62 -0.15 -2.36 -0.29 -0.70 -
DPS 2.01 1.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.3962 1.3632 1.3187 1.313 1.2898 1.31 1.3126 4.20%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.18 0.96 1.23 0.41 0.35 0.295 0.495 -
P/RPS 1.33 1.24 1.68 0.55 0.47 0.34 0.56 78.10%
P/EPS 9.33 15.18 76.11 -274.76 -14.83 -101.18 -70.60 -
EY 10.72 6.59 1.31 -0.36 -6.74 -0.99 -1.42 -
DY 1.70 1.05 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.70 0.93 0.31 0.27 0.23 0.38 71.12%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 18/08/21 06/05/21 25/02/21 19/11/20 27/08/20 24/06/20 27/02/20 -
Price 1.21 1.48 1.29 0.55 0.48 0.35 0.475 -
P/RPS 1.36 1.91 1.77 0.74 0.65 0.40 0.53 87.53%
P/EPS 9.57 23.40 79.82 -368.58 -20.34 -120.05 -67.75 -
EY 10.45 4.27 1.25 -0.27 -4.92 -0.83 -1.48 -
DY 1.66 0.68 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.09 0.98 0.42 0.37 0.27 0.36 80.18%

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