[ULICORP] YoY Cumulative Quarter 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- 102.06%
YoY- 109.27%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 192,674 193,765 132,444 108,315 140,446 155,094 147,876 4.50%
PBT 41,559 38,117 35,269 724 -843 5,242 24,951 8.87%
Tax -9,870 -9,061 -8,285 -622 -257 -1,161 -5,903 8.94%
NP 31,689 29,056 26,984 102 -1,100 4,081 19,048 8.84%
-
NP to SH 31,689 29,056 26,984 102 -1,100 4,081 19,048 8.84%
-
Tax Rate 23.75% 23.77% 23.49% 85.91% - 22.15% 23.66% -
Total Cost 160,985 164,709 105,460 108,213 141,546 151,013 128,828 3.78%
-
Net Worth 370,652 343,993 309,842 285,971 286,341 288,628 285,187 4.46%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 11,979 7,623 4,356 - - - - -
Div Payout % 37.80% 26.24% 16.14% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 370,652 343,993 309,842 285,971 286,341 288,628 285,187 4.46%
NOSH 217,800 217,800 217,800 217,800 217,800 217,800 145,200 6.98%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 16.45% 15.00% 20.37% 0.09% -0.78% 2.63% 12.88% -
ROE 8.55% 8.45% 8.71% 0.04% -0.38% 1.41% 6.68% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 88.46 88.96 60.81 49.73 64.48 71.21 101.84 -2.31%
EPS 14.55 13.34 12.39 0.05 -0.51 1.87 13.12 1.73%
DPS 5.50 3.50 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.7018 1.5794 1.4226 1.313 1.3147 1.3252 1.9641 -2.35%
Adjusted Per Share Value based on latest NOSH - 217,800
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 88.46 88.96 60.81 49.73 64.48 71.21 67.90 4.50%
EPS 14.55 13.34 12.39 0.05 -0.51 1.87 8.75 8.84%
DPS 5.50 3.50 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.7018 1.5794 1.4226 1.313 1.3147 1.3252 1.3094 4.46%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.53 1.05 1.47 0.41 0.48 0.66 4.33 -
P/RPS 1.73 1.18 2.42 0.82 0.74 0.93 4.25 -13.90%
P/EPS 10.52 7.87 11.87 875.47 -95.04 35.22 33.01 -17.34%
EY 9.51 12.71 8.43 0.11 -1.05 2.84 3.03 20.99%
DY 3.59 3.33 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.66 1.03 0.31 0.37 0.50 2.20 -13.83%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 22/11/22 16/11/21 19/11/20 28/11/19 28/11/18 28/11/17 -
Price 1.78 1.31 1.51 0.55 0.51 0.62 4.21 -
P/RPS 2.01 1.47 2.48 1.11 0.79 0.87 4.13 -11.30%
P/EPS 12.23 9.82 12.19 1,174.41 -100.98 33.09 32.09 -14.84%
EY 8.17 10.18 8.20 0.09 -0.99 3.02 3.12 17.39%
DY 3.09 2.67 1.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.83 1.06 0.42 0.39 0.47 2.14 -11.18%

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