[TAKAFUL] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
10-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 26.85%
YoY- 1.09%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,385,231 995,991 562,464 1,652,639 1,251,153 856,832 432,024 117.28%
PBT 156,446 112,029 62,226 186,697 142,464 100,314 44,696 130.35%
Tax -34,014 -26,771 -15,955 -47,962 -30,170 -22,659 -10,280 121.88%
NP 122,432 85,258 46,271 138,735 112,294 77,655 34,416 132.85%
-
NP to SH 119,594 85,173 46,224 140,521 110,773 77,516 35,074 126.37%
-
Tax Rate 21.74% 23.90% 25.64% 25.69% 21.18% 22.59% 23.00% -
Total Cost 1,262,799 910,733 516,193 1,513,904 1,138,859 779,177 397,608 115.91%
-
Net Worth 636,746 3,048,296 634,031 583,128 613,867 582,876 605,734 3.38%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 65,154 - - - -
Div Payout % - - - 46.37% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 636,746 3,048,296 634,031 583,128 613,867 582,876 605,734 3.38%
NOSH 816,341 815,052 162,990 162,885 162,829 162,814 162,831 192.63%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.84% 8.56% 8.23% 8.39% 8.98% 9.06% 7.97% -
ROE 18.78% 2.79% 7.29% 24.10% 18.05% 13.30% 5.79% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 169.69 122.20 345.09 1,014.60 768.38 526.26 265.32 -25.74%
EPS 14.65 10.45 28.36 86.27 68.03 47.61 21.54 -22.64%
DPS 0.00 0.00 0.00 40.00 0.00 0.00 0.00 -
NAPS 0.78 3.74 3.89 3.58 3.77 3.58 3.72 -64.67%
Adjusted Per Share Value based on latest NOSH - 163,092
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 165.44 118.95 67.18 197.38 149.43 102.33 51.60 117.27%
EPS 14.28 10.17 5.52 16.78 13.23 9.26 4.19 126.30%
DPS 0.00 0.00 0.00 7.78 0.00 0.00 0.00 -
NAPS 0.7605 3.6406 0.7572 0.6964 0.7331 0.6961 0.7234 3.38%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.77 3.80 12.96 11.28 12.40 13.06 11.94 -
P/RPS 2.22 3.11 3.76 1.11 1.61 2.48 4.50 -37.53%
P/EPS 25.73 36.36 45.70 13.08 18.23 27.43 55.43 -40.02%
EY 3.89 2.75 2.19 7.65 5.49 3.65 1.80 67.07%
DY 0.00 0.00 0.00 3.55 0.00 0.00 0.00 -
P/NAPS 4.83 1.02 3.33 3.15 3.29 3.65 3.21 31.27%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 06/11/15 12/08/15 25/05/15 10/02/15 10/11/14 11/08/14 26/05/14 -
Price 3.78 3.82 3.09 11.30 11.44 12.74 12.84 -
P/RPS 2.23 3.13 0.90 1.11 1.49 2.42 4.84 -40.31%
P/EPS 25.80 36.56 10.90 13.10 16.82 26.76 59.61 -42.75%
EY 3.88 2.74 9.18 7.63 5.95 3.74 1.68 74.63%
DY 0.00 0.00 0.00 3.54 0.00 0.00 0.00 -
P/NAPS 4.85 1.02 0.79 3.16 3.03 3.56 3.45 25.46%

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