[ULICORP] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 2.61%
YoY- 25.07%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 202,171 202,696 179,657 173,556 162,473 148,016 142,209 6.03%
PBT 24,768 38,469 38,070 31,161 27,647 22,327 21,610 2.29%
Tax -8,107 -10,545 -10,416 -7,345 -8,605 -5,561 -6,325 4.22%
NP 16,661 27,924 27,654 23,816 19,042 16,766 15,285 1.44%
-
NP to SH 16,661 27,924 27,654 23,816 19,042 16,766 15,285 1.44%
-
Tax Rate 32.73% 27.41% 27.36% 23.57% 31.12% 24.91% 29.27% -
Total Cost 185,510 174,772 152,003 149,740 143,431 131,250 126,924 6.52%
-
Net Worth 285,869 273,643 263,145 209,662 195,189 181,721 167,858 9.27%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 72 13,068 17,023 9,235 2,635 - - -
Div Payout % 0.44% 46.80% 61.56% 38.78% 13.84% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 285,869 273,643 263,145 209,662 195,189 181,721 167,858 9.27%
NOSH 145,200 145,200 145,200 131,838 131,884 132,343 132,348 1.55%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 8.24% 13.78% 15.39% 13.72% 11.72% 11.33% 10.75% -
ROE 5.83% 10.20% 10.51% 11.36% 9.76% 9.23% 9.11% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 139.24 139.60 123.73 131.64 123.19 111.84 107.45 4.41%
EPS 11.47 19.23 19.05 18.06 14.44 12.67 11.55 -0.11%
DPS 0.05 9.00 11.72 7.00 2.00 0.00 0.00 -
NAPS 1.9688 1.8846 1.8123 1.5903 1.48 1.3731 1.2683 7.60%
Adjusted Per Share Value based on latest NOSH - 131,838
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 92.82 93.07 82.49 79.69 74.60 67.96 65.29 6.03%
EPS 7.65 12.82 12.70 10.93 8.74 7.70 7.02 1.44%
DPS 0.03 6.00 7.82 4.24 1.21 0.00 0.00 -
NAPS 1.3125 1.2564 1.2082 0.9626 0.8962 0.8343 0.7707 9.27%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.75 4.76 5.50 2.58 1.01 0.73 0.71 -
P/RPS 1.26 3.41 4.45 1.96 0.82 0.65 0.66 11.37%
P/EPS 15.25 24.75 28.88 14.28 7.00 5.76 6.15 16.33%
EY 6.56 4.04 3.46 7.00 14.30 17.35 16.27 -14.04%
DY 0.03 1.89 2.13 2.71 1.98 0.00 0.00 -
P/NAPS 0.89 2.53 3.03 1.62 0.68 0.53 0.56 8.02%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 25/05/17 25/05/16 28/05/15 27/05/14 27/05/13 28/05/12 -
Price 1.66 4.54 5.40 3.05 1.06 0.805 0.74 -
P/RPS 1.19 3.25 4.36 2.32 0.86 0.72 0.69 9.50%
P/EPS 14.47 23.61 28.35 16.88 7.34 6.35 6.41 14.52%
EY 6.91 4.24 3.53 5.92 13.62 15.74 15.61 -12.69%
DY 0.03 1.98 2.17 2.30 1.89 0.00 0.00 -
P/NAPS 0.84 2.41 2.98 1.92 0.72 0.59 0.58 6.36%

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