Highlights

[ULICORP] YoY Quarter Result on 2020-06-30 [#2]

Stock [ULICORP]: UNITED U-LI CORP BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -685.00%    YoY -     -4,133.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 17,199 45,001 49,618 46,462 54,846 42,124 45,104 -14.83%
  YoY % -61.78% -9.31% 6.79% -15.29% 30.20% -6.61% -
  Horiz. % 38.13% 99.77% 110.01% 103.01% 121.60% 93.39% 100.00%
PBT -4,462 107 1,273 14,020 10,815 6,103 8,285 -
  YoY % -4,270.09% -91.59% -90.92% 29.63% 77.21% -26.34% -
  Horiz. % -53.86% 1.29% 15.37% 169.22% 130.54% 73.66% 100.00%
Tax 66 2 -164 -4,595 -2,163 -1,502 -2,073 -
  YoY % 3,200.00% 101.22% 96.43% -112.44% -44.01% 27.54% -
  Horiz. % -3.18% -0.10% 7.91% 221.66% 104.34% 72.46% 100.00%
NP -4,396 109 1,109 9,425 8,652 4,601 6,212 -
  YoY % -4,133.03% -90.17% -88.23% 8.93% 88.05% -25.93% -
  Horiz. % -70.77% 1.75% 17.85% 151.72% 139.28% 74.07% 100.00%
NP to SH -4,396 109 1,109 9,425 8,652 4,601 6,212 -
  YoY % -4,133.03% -90.17% -88.23% 8.93% 88.05% -25.93% -
  Horiz. % -70.77% 1.75% 17.85% 151.72% 139.28% 74.07% 100.00%
Tax Rate - % -1.87 % 12.88 % 32.77 % 20.00 % 24.61 % 25.02 % -
  YoY % 0.00% -114.52% -60.70% 63.85% -18.73% -1.64% -
  Horiz. % 0.00% -7.47% 51.48% 130.98% 79.94% 98.36% 100.00%
Total Cost 21,595 44,892 48,509 37,037 46,194 37,523 38,892 -9.33%
  YoY % -51.90% -7.46% 30.97% -19.82% 23.11% -3.52% -
  Horiz. % 55.53% 115.43% 124.73% 95.23% 118.78% 96.48% 100.00%
Net Worth 280,918 286,102 286,254 278,783 267,443 206,346 201,369 5.70%
  YoY % -1.81% -0.05% 2.68% 4.24% 29.61% 2.47% -
  Horiz. % 139.50% 142.08% 142.15% 138.44% 132.81% 102.47% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - 4,356 3,955 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 10.14% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 110.14% 100.00% -
Div Payout % - % - % - % - % 50.35 % 85.96 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -41.43% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 58.57% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 280,918 286,102 286,254 278,783 267,443 206,346 201,369 5.70%
  YoY % -1.81% -0.05% 2.68% 4.24% 29.61% 2.47% -
  Horiz. % 139.50% 142.08% 142.15% 138.44% 132.81% 102.47% 100.00%
NOSH 217,800 217,800 217,800 145,200 145,200 131,833 131,889 8.71%
  YoY % 0.00% 0.00% 50.00% 0.00% 10.14% -0.04% -
  Horiz. % 165.14% 165.14% 165.14% 110.09% 110.09% 99.96% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -25.56 % 0.24 % 2.24 % 20.29 % 15.78 % 10.92 % 13.77 % -
  YoY % -10,750.00% -89.29% -88.96% 28.58% 44.51% -20.70% -
  Horiz. % -185.62% 1.74% 16.27% 147.35% 114.60% 79.30% 100.00%
ROE -1.56 % 0.04 % 0.39 % 3.38 % 3.24 % 2.23 % 3.08 % -
  YoY % -4,000.00% -89.74% -88.46% 4.32% 45.29% -27.60% -
  Horiz. % -50.65% 1.30% 12.66% 109.74% 105.19% 72.40% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 7.90 20.66 22.78 32.00 37.77 31.95 34.20 -21.65%
  YoY % -61.76% -9.31% -28.81% -15.28% 18.22% -6.58% -
  Horiz. % 23.10% 60.41% 66.61% 93.57% 110.44% 93.42% 100.00%
EPS -2.02 0.05 0.51 6.49 5.96 3.49 4.71 -
  YoY % -4,140.00% -90.20% -92.14% 8.89% 70.77% -25.90% -
  Horiz. % -42.89% 1.06% 10.83% 137.79% 126.54% 74.10% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.2898 1.3136 1.3143 1.9200 1.8419 1.5652 1.5268 -2.77%
  YoY % -1.81% -0.05% -31.55% 4.24% 17.68% 2.52% -
  Horiz. % 84.48% 86.04% 86.08% 125.75% 120.64% 102.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 217,800
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 7.90 20.66 22.78 21.33 25.18 19.34 20.71 -14.83%
  YoY % -61.76% -9.31% 6.80% -15.29% 30.20% -6.62% -
  Horiz. % 38.15% 99.76% 110.00% 102.99% 121.58% 93.38% 100.00%
EPS -2.02 0.05 0.51 4.33 3.97 2.11 2.85 -
  YoY % -4,140.00% -90.20% -88.22% 9.07% 88.15% -25.96% -
  Horiz. % -70.88% 1.75% 17.89% 151.93% 139.30% 74.04% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 1.82 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 9.89% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 109.89% 100.00% -
NAPS 1.2898 1.3136 1.3143 1.2800 1.2279 0.9474 0.9246 5.70%
  YoY % -1.81% -0.05% 2.68% 4.24% 29.61% 2.47% -
  Horiz. % 139.50% 142.07% 142.15% 138.44% 132.80% 102.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3500 0.5900 0.8550 4.1400 6.6000 4.2700 1.3600 -
P/RPS 4.43 2.86 3.75 12.94 17.47 13.36 3.98 1.80%
  YoY % 54.90% -23.73% -71.02% -25.93% 30.76% 235.68% -
  Horiz. % 111.31% 71.86% 94.22% 325.13% 438.94% 335.68% 100.00%
P/EPS -17.34 1,178.92 167.92 63.78 110.76 122.35 28.87 -
  YoY % -101.47% 602.07% 163.28% -42.42% -9.47% 323.80% -
  Horiz. % -60.06% 4,083.55% 581.64% 220.92% 383.65% 423.80% 100.00%
EY -5.77 0.08 0.60 1.57 0.90 0.82 3.46 -
  YoY % -7,312.50% -86.67% -61.78% 74.44% 9.76% -76.30% -
  Horiz. % -166.76% 2.31% 17.34% 45.38% 26.01% 23.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.45 0.70 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -35.71% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 64.29% 100.00% -
P/NAPS 0.27 0.45 0.65 2.16 3.58 2.73 0.89 -18.01%
  YoY % -40.00% -30.77% -69.91% -39.66% 31.14% 206.74% -
  Horiz. % 30.34% 50.56% 73.03% 242.70% 402.25% 306.74% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 28/08/18 24/08/17 25/08/16 27/08/15 27/08/14 -
Price 0.4800 0.4850 0.7250 3.8500 4.1200 3.7100 1.8000 -
P/RPS 6.08 2.35 3.18 12.03 10.91 11.61 5.26 2.44%
  YoY % 158.72% -26.10% -73.57% 10.27% -6.03% 120.72% -
  Horiz. % 115.59% 44.68% 60.46% 228.71% 207.41% 220.72% 100.00%
P/EPS -23.78 969.11 142.39 59.31 69.14 106.30 38.22 -
  YoY % -102.45% 580.60% 140.08% -14.22% -34.96% 178.13% -
  Horiz. % -62.22% 2,535.61% 372.55% 155.18% 180.90% 278.13% 100.00%
EY -4.20 0.10 0.70 1.69 1.45 0.94 2.62 -
  YoY % -4,300.00% -85.71% -58.58% 16.55% 54.26% -64.12% -
  Horiz. % -160.31% 3.82% 26.72% 64.50% 55.34% 35.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.73 0.81 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -9.88% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 90.12% 100.00% -
P/NAPS 0.37 0.37 0.55 2.01 2.24 2.37 1.18 -17.56%
  YoY % 0.00% -32.73% -72.64% -10.27% -5.49% 100.85% -
  Horiz. % 31.36% 31.36% 46.61% 170.34% 189.83% 200.85% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

469  177  575  1230 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.365+0.085 
 VC 0.055+0.005 
 MAHSING 1.04+0.06 
 LUSTER 0.18+0.01 
 KANGER 0.1750.00 
 TRIVE 0.015+0.005 
 MRDIY 1.77+0.02 
 ESCERAM 0.65+0.01 
 MGRC 0.605+0.025 
 SUPERMX-C1I 0.15+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
6. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
7. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS