[ULICORP] YoY 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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 256,629 266,167 183,292 161,331 188,930 207,178 197,679 4.44%
PBT 56,915 61,200 40,239 2,967 599 7,643 34,476 8.70%
Tax -15,011 -15,069 -9,837 -3,292 -2,929 -3,395 -10,330 6.42%
NP 41,904 46,131 30,402 -325 -2,330 4,248 24,146 9.61%
-
NP to SH 41,904 46,131 30,402 -325 -2,330 4,248 24,146 9.61%
-
Tax Rate 26.37% 24.62% 24.45% 110.95% 488.98% 44.42% 29.96% -
Total Cost 214,725 220,036 152,890 161,656 191,260 202,930 173,533 3.61%
-
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 15,246 9,801 4,377 - - 72 4,356 23.20%
Div Payout % 36.38% 21.25% 14.40% - - 1.71% 18.04% -
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 16.33% 17.33% 16.59% -0.20% -1.23% 2.05% 12.21% -
ROE 11.31% 13.41% 9.81% -0.11% -0.81% 1.47% 8.47% -
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 117.83 122.21 84.16 74.07 86.74 95.12 136.14 -2.37%
EPS 19.24 21.18 13.96 -0.15 -1.07 1.95 16.63 2.45%
DPS 7.00 4.50 2.01 0.00 0.00 0.03 3.00 15.15%
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 117.83 122.21 84.16 74.07 86.74 95.12 90.76 4.44%
EPS 19.24 21.18 13.96 -0.15 -1.07 1.95 11.09 9.61%
DPS 7.00 4.50 2.01 0.00 0.00 0.03 2.00 23.20%
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 1.30 0.86 1.75 0.55 0.55 0.69 3.18 -13.84%
P/EPS 7.95 4.96 10.53 -274.76 -44.87 33.84 26.04 -17.93%
EY 12.57 20.17 9.50 -0.36 -2.23 2.96 3.84 21.84%
DY 4.58 4.29 1.37 0.00 0.00 0.05 0.69 37.06%
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 1.51 1.07 1.79 0.74 0.59 0.65 3.09 -11.24%
P/EPS 9.25 6.18 10.82 -368.58 -47.67 31.79 25.32 -15.44%
EY 10.81 16.17 9.24 -0.27 -2.10 3.15 3.95 18.26%
DY 3.93 3.44 1.33 0.00 0.00 0.05 0.71 32.98%
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