[ULICORP] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 85.45%
YoY- -88.23%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 41,919 17,199 45,001 49,618 46,462 54,846 42,124 -0.08%
PBT 12,183 -4,462 107 1,273 14,020 10,815 6,103 12.19%
Tax -2,806 66 2 -164 -4,595 -2,163 -1,502 10.96%
NP 9,377 -4,396 109 1,109 9,425 8,652 4,601 12.58%
-
NP to SH 9,377 -4,396 109 1,109 9,425 8,652 4,601 12.58%
-
Tax Rate 23.03% - -1.87% 12.88% 32.77% 20.00% 24.61% -
Total Cost 32,542 21,595 44,892 48,509 37,037 46,194 37,523 -2.34%
-
Net Worth 304,092 280,918 286,102 286,254 278,783 267,443 206,346 6.67%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 2,178 - - - - 4,356 3,955 -9.45%
Div Payout % 23.23% - - - - 50.35% 85.96% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 304,092 280,918 286,102 286,254 278,783 267,443 206,346 6.67%
NOSH 217,800 217,800 217,800 217,800 145,200 145,200 131,833 8.71%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 22.37% -25.56% 0.24% 2.24% 20.29% 15.78% 10.92% -
ROE 3.08% -1.56% 0.04% 0.39% 3.38% 3.24% 2.23% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 19.25 7.90 20.66 22.78 32.00 37.77 31.95 -8.09%
EPS 4.31 -2.02 0.05 0.51 6.49 5.96 3.49 3.57%
DPS 1.00 0.00 0.00 0.00 0.00 3.00 3.00 -16.71%
NAPS 1.3962 1.2898 1.3136 1.3143 1.92 1.8419 1.5652 -1.88%
Adjusted Per Share Value based on latest NOSH - 217,800
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 19.25 7.90 20.66 22.78 21.33 25.18 19.34 -0.07%
EPS 4.31 -2.02 0.05 0.51 4.33 3.97 2.11 12.62%
DPS 1.00 0.00 0.00 0.00 0.00 2.00 1.82 -9.49%
NAPS 1.3962 1.2898 1.3136 1.3143 1.28 1.2279 0.9474 6.67%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.18 0.35 0.59 0.855 4.14 6.60 4.27 -
P/RPS 6.13 4.43 2.86 3.75 12.94 17.47 13.36 -12.16%
P/EPS 27.41 -17.34 1,178.92 167.92 63.78 110.76 122.35 -22.04%
EY 3.65 -5.77 0.08 0.60 1.57 0.90 0.82 28.22%
DY 0.85 0.00 0.00 0.00 0.00 0.45 0.70 3.28%
P/NAPS 0.85 0.27 0.45 0.65 2.16 3.58 2.73 -17.65%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 18/08/21 27/08/20 28/08/19 28/08/18 24/08/17 25/08/16 27/08/15 -
Price 1.21 0.48 0.485 0.725 3.85 4.12 3.71 -
P/RPS 6.29 6.08 2.35 3.18 12.03 10.91 11.61 -9.70%
P/EPS 28.10 -23.78 969.11 142.39 59.31 69.14 106.30 -19.87%
EY 3.56 -4.20 0.10 0.70 1.69 1.45 0.94 24.82%
DY 0.83 0.00 0.00 0.00 0.00 0.73 0.81 0.40%
P/NAPS 0.87 0.37 0.37 0.55 2.01 2.24 2.37 -15.36%

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