[ULICORP] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -71.9%
YoY- -95.19%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 193,519 188,930 194,415 199,032 203,519 207,178 205,327 -3.86%
PBT 1,401 599 3,432 4,598 6,682 7,643 12,021 -76.04%
Tax -2,928 -2,929 -3,631 -3,797 -3,831 -3,395 -3,676 -14.03%
NP -1,527 -2,330 -199 801 2,851 4,248 8,345 -
-
NP to SH -1,527 -2,330 -199 801 2,851 4,248 8,345 -
-
Tax Rate 208.99% 488.98% 105.80% 82.58% 57.33% 44.42% 30.58% -
Total Cost 195,046 191,260 194,614 198,231 200,668 202,930 196,982 -0.65%
-
Net Worth 285,884 286,341 286,102 285,949 287,408 288,628 286,254 -0.08%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - 72 72 -
Div Payout % - - - - - 1.71% 0.87% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 285,884 286,341 286,102 285,949 287,408 288,628 286,254 -0.08%
NOSH 217,800 217,800 217,800 217,800 217,800 217,800 217,800 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -0.79% -1.23% -0.10% 0.40% 1.40% 2.05% 4.06% -
ROE -0.53% -0.81% -0.07% 0.28% 0.99% 1.47% 2.92% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 88.85 86.74 89.26 91.38 93.44 95.12 94.27 -3.86%
EPS -0.70 -1.07 -0.09 0.37 1.31 1.95 3.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.03 -
NAPS 1.3126 1.3147 1.3136 1.3129 1.3196 1.3252 1.3143 -0.08%
Adjusted Per Share Value based on latest NOSH - 217,800
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 88.85 86.74 89.26 91.38 93.44 95.12 94.27 -3.86%
EPS -0.70 -1.07 -0.09 0.37 1.31 1.95 3.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.03 -
NAPS 1.3126 1.3147 1.3136 1.3129 1.3196 1.3252 1.3143 -0.08%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.495 0.48 0.59 0.425 0.60 0.66 0.855 -
P/RPS 0.56 0.55 0.66 0.47 0.64 0.69 0.91 -27.58%
P/EPS -70.60 -44.87 -645.74 115.56 45.84 33.84 22.32 -
EY -1.42 -2.23 -0.15 0.87 2.18 2.96 4.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.05 0.04 -
P/NAPS 0.38 0.37 0.45 0.32 0.45 0.50 0.65 -30.01%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 28/08/19 30/05/19 27/02/19 28/11/18 28/08/18 -
Price 0.475 0.51 0.485 0.59 0.55 0.62 0.725 -
P/RPS 0.53 0.59 0.54 0.65 0.59 0.65 0.77 -21.98%
P/EPS -67.75 -47.67 -530.82 160.43 42.02 31.79 18.92 -
EY -1.48 -2.10 -0.19 0.62 2.38 3.15 5.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.05 0.05 -
P/NAPS 0.36 0.39 0.37 0.45 0.42 0.47 0.55 -24.55%

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