[ULICORP] YoY TTM Result on 31-Dec-2022 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -14.87%
YoY- -10.86%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 259,298 257,720 204,846 159,164 193,519 203,519 199,961 4.42%
PBT 55,316 53,474 58,351 5,694 1,401 6,682 27,354 12.44%
Tax -13,996 -14,202 -14,293 -2,174 -2,928 -3,831 -8,138 9.45%
NP 41,320 39,272 44,058 3,520 -1,527 2,851 19,216 13.60%
-
NP to SH 41,320 39,272 44,058 3,520 -1,527 2,851 19,216 13.60%
-
Tax Rate 25.30% 26.56% 24.49% 38.18% 208.99% 57.33% 29.75% -
Total Cost 217,978 218,448 160,788 155,644 195,046 200,668 180,745 3.16%
-
Net Worth 374,833 350,941 322,540 287,212 285,884 287,408 285,318 4.65%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 17,424 13,068 4,356 21 - - 72 149.52%
Div Payout % 42.17% 33.28% 9.89% 0.62% - - 0.38% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 374,833 350,941 322,540 287,212 285,884 287,408 285,318 4.65%
NOSH 217,800 217,800 217,800 217,800 217,800 217,800 145,200 6.98%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 15.94% 15.24% 21.51% 2.21% -0.79% 1.40% 9.61% -
ROE 11.02% 11.19% 13.66% 1.23% -0.53% 0.99% 6.73% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 119.05 118.33 94.05 73.08 88.85 93.44 137.71 -2.39%
EPS 18.97 18.03 20.23 1.62 -0.70 1.31 13.23 6.18%
DPS 8.00 6.00 2.00 0.01 0.00 0.00 0.05 132.90%
NAPS 1.721 1.6113 1.4809 1.3187 1.3126 1.3196 1.965 -2.18%
Adjusted Per Share Value based on latest NOSH - 217,800
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 119.05 118.33 94.05 73.08 88.85 93.44 91.81 4.42%
EPS 18.97 18.03 20.23 1.62 -0.70 1.31 8.82 13.60%
DPS 8.00 6.00 2.00 0.01 0.00 0.00 0.03 153.59%
NAPS 1.721 1.6113 1.4809 1.3187 1.3126 1.3196 1.31 4.65%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.53 1.20 1.29 1.23 0.495 0.60 3.40 -
P/RPS 1.29 1.01 1.37 1.68 0.56 0.64 2.47 -10.25%
P/EPS 8.06 6.66 6.38 76.11 -70.60 45.84 25.69 -17.56%
EY 12.40 15.03 15.68 1.31 -1.42 2.18 3.89 21.30%
DY 5.23 5.00 1.55 0.01 0.00 0.00 0.01 183.71%
P/NAPS 0.89 0.74 0.87 0.93 0.38 0.45 1.73 -10.48%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 24/02/22 25/02/21 27/02/20 27/02/19 27/02/18 -
Price 1.50 1.14 1.40 1.29 0.475 0.55 2.88 -
P/RPS 1.26 0.96 1.49 1.77 0.53 0.59 2.09 -8.08%
P/EPS 7.91 6.32 6.92 79.82 -67.75 42.02 21.76 -15.51%
EY 12.65 15.82 14.45 1.25 -1.48 2.38 4.60 18.35%
DY 5.33 5.26 1.43 0.01 0.00 0.00 0.02 153.57%
P/NAPS 0.87 0.71 0.95 0.98 0.36 0.42 1.47 -8.36%

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