[ULICORP] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 34.46%
YoY- -153.56%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 257,720 204,846 159,164 193,519 203,519 199,961 201,072 4.22%
PBT 53,474 58,351 5,694 1,401 6,682 27,354 43,483 3.50%
Tax -14,202 -14,293 -2,174 -2,928 -3,831 -8,138 -12,364 2.33%
NP 39,272 44,058 3,520 -1,527 2,851 19,216 31,119 3.95%
-
NP to SH 39,272 44,058 3,520 -1,527 2,851 19,216 31,119 3.95%
-
Tax Rate 26.56% 24.49% 38.18% 208.99% 57.33% 29.75% 28.43% -
Total Cost 218,448 160,788 155,644 195,046 200,668 180,745 169,953 4.27%
-
Net Worth 350,941 322,540 287,212 285,884 287,408 285,318 274,849 4.15%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 13,068 4,356 21 - - 72 17,424 -4.67%
Div Payout % 33.28% 9.89% 0.62% - - 0.38% 55.99% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 350,941 322,540 287,212 285,884 287,408 285,318 274,849 4.15%
NOSH 217,800 217,800 217,800 217,800 217,800 145,200 145,200 6.98%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 15.24% 21.51% 2.21% -0.79% 1.40% 9.61% 15.48% -
ROE 11.19% 13.66% 1.23% -0.53% 0.99% 6.73% 11.32% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 118.33 94.05 73.08 88.85 93.44 137.71 138.48 -2.58%
EPS 18.03 20.23 1.62 -0.70 1.31 13.23 21.43 -2.83%
DPS 6.00 2.00 0.01 0.00 0.00 0.05 12.00 -10.90%
NAPS 1.6113 1.4809 1.3187 1.3126 1.3196 1.965 1.8929 -2.64%
Adjusted Per Share Value based on latest NOSH - 217,800
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 118.33 94.05 73.08 88.85 93.44 91.81 92.32 4.22%
EPS 18.03 20.23 1.62 -0.70 1.31 8.82 14.29 3.94%
DPS 6.00 2.00 0.01 0.00 0.00 0.03 8.00 -4.67%
NAPS 1.6113 1.4809 1.3187 1.3126 1.3196 1.31 1.2619 4.15%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.20 1.29 1.23 0.495 0.60 3.40 3.43 -
P/RPS 1.01 1.37 1.68 0.56 0.64 2.47 2.48 -13.89%
P/EPS 6.66 6.38 76.11 -70.60 45.84 25.69 16.00 -13.58%
EY 15.03 15.68 1.31 -1.42 2.18 3.89 6.25 15.74%
DY 5.00 1.55 0.01 0.00 0.00 0.01 3.50 6.12%
P/NAPS 0.74 0.87 0.93 0.38 0.45 1.73 1.81 -13.84%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 25/02/21 27/02/20 27/02/19 27/02/18 24/02/17 -
Price 1.14 1.40 1.29 0.475 0.55 2.88 4.48 -
P/RPS 0.96 1.49 1.77 0.53 0.59 2.09 3.24 -18.34%
P/EPS 6.32 6.92 79.82 -67.75 42.02 21.76 20.90 -18.06%
EY 15.82 14.45 1.25 -1.48 2.38 4.60 4.78 22.06%
DY 5.26 1.43 0.01 0.00 0.00 0.02 2.68 11.88%
P/NAPS 0.71 0.95 0.98 0.36 0.42 1.47 2.37 -18.19%

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