[TAKAFUL] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
11-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -15.64%
YoY- -14.21%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 3,764,542 3,671,646 3,658,636 3,989,568 3,179,010 3,068,028 3,233,408 10.64%
PBT 500,017 488,352 457,402 486,200 438,700 398,120 420,316 12.23%
Tax -180,944 -163,629 -144,772 -139,876 -26,500 -57,200 -54,418 122.28%
NP 319,073 324,722 312,630 346,324 412,200 340,920 365,898 -8.70%
-
NP to SH 318,517 324,881 312,786 347,096 411,423 340,382 365,370 -8.72%
-
Tax Rate 36.19% 33.51% 31.65% 28.77% 6.04% 14.37% 12.95% -
Total Cost 3,445,469 3,346,924 3,346,006 3,643,244 2,766,810 2,727,108 2,867,510 12.98%
-
Net Worth 1,983,272 2,000,009 1,923,662 1,880,149 1,799,340 1,754,806 1,679,174 11.70%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 112,971 - - - 999 - - -
Div Payout % 35.47% - - - 0.24% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,983,272 2,000,009 1,923,662 1,880,149 1,799,340 1,754,806 1,679,174 11.70%
NOSH 837,305 837,305 837,305 835,622 835,622 835,622 835,622 0.13%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.48% 8.84% 8.54% 8.68% 12.97% 11.11% 11.32% -
ROE 16.06% 16.24% 16.26% 18.46% 22.87% 19.40% 21.76% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 449.86 438.76 437.44 477.44 381.62 367.15 387.04 10.51%
EPS 38.08 38.85 37.42 41.52 49.43 40.81 43.86 -8.96%
DPS 13.50 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 2.37 2.39 2.30 2.25 2.16 2.10 2.01 11.57%
Adjusted Per Share Value based on latest NOSH - 835,622
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 449.60 438.51 436.95 476.48 379.67 366.42 386.17 10.63%
EPS 38.04 38.80 37.36 41.45 49.14 40.65 43.64 -8.72%
DPS 13.49 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 2.3686 2.3886 2.2974 2.2455 2.149 2.0958 2.0054 11.70%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.44 3.30 3.23 3.63 3.70 4.22 4.35 -
P/RPS 0.76 0.75 0.74 0.76 0.97 1.15 1.12 -22.72%
P/EPS 9.04 8.50 8.64 8.74 7.49 10.36 9.95 -6.17%
EY 11.06 11.76 11.58 11.44 13.35 9.65 10.05 6.57%
DY 3.92 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.45 1.38 1.40 1.61 1.71 2.01 2.16 -23.27%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 01/11/22 04/08/22 11/05/22 24/02/22 23/11/21 25/08/21 -
Price 3.48 3.32 3.36 3.51 3.57 3.68 4.52 -
P/RPS 0.77 0.76 0.77 0.74 0.94 1.00 1.17 -24.28%
P/EPS 9.14 8.55 8.98 8.45 7.23 9.03 10.33 -7.81%
EY 10.94 11.69 11.13 11.83 13.83 11.07 9.68 8.47%
DY 3.88 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.47 1.39 1.46 1.56 1.65 1.75 2.25 -24.64%

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