[ULICORP] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -151.81%
YoY- -836.53%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 72,402 50,848 53,015 48,426 52,085 49,803 47,576 7.24%
PBT 23,082 4,970 2,243 1,441 2,402 9,524 13,076 9.92%
Tax -6,008 -1,552 -2,670 -2,671 -2,235 -4,427 -4,379 5.40%
NP 17,074 3,418 -427 -1,230 167 5,097 8,697 11.88%
-
NP to SH 17,074 3,418 -427 -1,230 167 5,097 8,697 11.88%
-
Tax Rate 26.03% 31.23% 119.04% 185.36% 93.05% 46.48% 33.49% -
Total Cost 55,328 47,430 53,442 49,656 51,918 44,706 38,879 6.05%
-
Net Worth 322,540 287,212 285,884 287,408 285,318 274,849 256,829 3.86%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - 21 - - 72 4,356 4,356 -
Div Payout % - 0.64% - - 43.47% 85.46% 50.09% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 322,540 287,212 285,884 287,408 285,318 274,849 256,829 3.86%
NOSH 217,800 217,800 217,800 217,800 145,200 145,200 145,200 6.98%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 23.58% 6.72% -0.81% -2.54% 0.32% 10.23% 18.28% -
ROE 5.29% 1.19% -0.15% -0.43% 0.06% 1.85% 3.39% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 33.24 23.35 24.34 22.23 35.87 34.30 32.77 0.23%
EPS 7.84 1.57 -0.20 -0.56 0.12 3.51 5.99 4.58%
DPS 0.00 0.01 0.00 0.00 0.05 3.00 3.00 -
NAPS 1.4809 1.3187 1.3126 1.3196 1.965 1.8929 1.7688 -2.91%
Adjusted Per Share Value based on latest NOSH - 217,800
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 33.24 23.35 24.34 22.23 23.91 22.87 21.84 7.24%
EPS 7.84 1.57 -0.20 -0.56 0.08 2.34 3.99 11.90%
DPS 0.00 0.01 0.00 0.00 0.03 2.00 2.00 -
NAPS 1.4809 1.3187 1.3126 1.3196 1.31 1.2619 1.1792 3.86%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.29 1.23 0.495 0.60 3.40 3.43 5.45 -
P/RPS 3.88 5.27 2.03 2.70 9.48 10.00 16.63 -21.52%
P/EPS 16.46 78.38 -252.48 -106.24 2,956.17 97.71 90.99 -24.77%
EY 6.08 1.28 -0.40 -0.94 0.03 1.02 1.10 32.93%
DY 0.00 0.01 0.00 0.00 0.01 0.87 0.55 -
P/NAPS 0.87 0.93 0.38 0.45 1.73 1.81 3.08 -18.98%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 27/02/20 27/02/19 27/02/18 24/02/17 25/02/16 -
Price 1.40 1.29 0.475 0.55 2.88 4.48 5.32 -
P/RPS 4.21 5.53 1.95 2.47 8.03 13.06 16.24 -20.13%
P/EPS 17.86 82.20 -242.28 -97.39 2,504.05 127.62 88.82 -23.44%
EY 5.60 1.22 -0.41 -1.03 0.04 0.78 1.13 30.54%
DY 0.00 0.01 0.00 0.00 0.02 0.67 0.56 -
P/NAPS 0.95 0.98 0.36 0.42 1.47 2.37 3.01 -17.47%

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