[TAKAFUL] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -6.84%
YoY- -1.54%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 3,658,636 3,989,568 3,179,010 3,068,028 3,233,408 3,661,980 2,957,180 15.29%
PBT 457,402 486,200 438,700 398,120 420,316 457,740 426,821 4.73%
Tax -144,772 -139,876 -26,500 -57,200 -54,418 -53,268 -63,244 73.95%
NP 312,630 346,324 412,200 340,920 365,898 404,472 363,577 -9.59%
-
NP to SH 312,786 347,096 411,423 340,382 365,370 404,576 362,420 -9.37%
-
Tax Rate 31.65% 28.77% 6.04% 14.37% 12.95% 11.64% 14.82% -
Total Cost 3,346,006 3,643,244 2,766,810 2,727,108 2,867,510 3,257,508 2,593,603 18.56%
-
Net Worth 1,923,662 1,880,149 1,799,340 1,754,806 1,679,174 1,578,417 1,511,388 17.49%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 999 - - - 996 -
Div Payout % - - 0.24% - - - 0.27% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,923,662 1,880,149 1,799,340 1,754,806 1,679,174 1,578,417 1,511,388 17.49%
NOSH 837,305 835,622 835,622 835,622 835,622 830,784 830,433 0.55%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.54% 8.68% 12.97% 11.11% 11.32% 11.05% 12.29% -
ROE 16.26% 18.46% 22.87% 19.40% 21.76% 25.63% 23.98% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 437.44 477.44 381.62 367.15 387.04 440.81 356.10 14.74%
EPS 37.42 41.52 49.43 40.81 43.86 48.72 43.76 -9.93%
DPS 0.00 0.00 0.12 0.00 0.00 0.00 0.12 -
NAPS 2.30 2.25 2.16 2.10 2.01 1.90 1.82 16.93%
Adjusted Per Share Value based on latest NOSH - 835,622
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 436.95 476.48 379.67 366.42 386.17 437.35 353.18 15.29%
EPS 37.36 41.45 49.14 40.65 43.64 48.32 43.28 -9.36%
DPS 0.00 0.00 0.12 0.00 0.00 0.00 0.12 -
NAPS 2.2974 2.2455 2.149 2.0958 2.0054 1.8851 1.8051 17.49%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.23 3.63 3.70 4.22 4.35 4.75 4.84 -
P/RPS 0.74 0.76 0.97 1.15 1.12 1.08 1.36 -33.42%
P/EPS 8.64 8.74 7.49 10.36 9.95 9.75 11.09 -15.37%
EY 11.58 11.44 13.35 9.65 10.05 10.25 9.02 18.17%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
P/NAPS 1.40 1.61 1.71 2.01 2.16 2.50 2.66 -34.88%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 04/08/22 11/05/22 24/02/22 23/11/21 25/08/21 25/05/21 23/02/21 -
Price 3.36 3.51 3.57 3.68 4.52 4.38 4.36 -
P/RPS 0.77 0.74 0.94 1.00 1.17 0.99 1.22 -26.48%
P/EPS 8.98 8.45 7.23 9.03 10.33 8.99 9.99 -6.87%
EY 11.13 11.83 13.83 11.07 9.68 11.12 10.01 7.34%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
P/NAPS 1.46 1.56 1.65 1.75 2.25 2.31 2.40 -28.27%

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