[TAKAFUL] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
25-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 37.44%
YoY- 17.25%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,937,558 1,288,607 746,174 2,139,160 1,621,421 1,145,179 659,841 104.92%
PBT 234,176 146,377 84,941 253,653 197,635 131,618 72,565 118.22%
Tax -31,677 -26,660 -15,183 -48,580 -48,238 -30,427 -15,738 59.34%
NP 202,499 119,717 69,758 205,073 149,397 101,191 56,827 133.11%
-
NP to SH 204,353 120,396 69,976 206,699 150,395 101,824 56,754 134.73%
-
Tax Rate 13.53% 18.21% 17.87% 19.15% 24.41% 23.12% 21.69% -
Total Cost 1,735,059 1,168,890 676,416 1,934,087 1,472,024 1,043,988 603,014 102.16%
-
Net Worth 1,022,030 931,314 880,766 814,914 879,955 831,256 788,478 18.86%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 1,234 - - - -
Div Payout % - - - 0.60% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,022,030 931,314 880,766 814,914 879,955 831,256 788,478 18.86%
NOSH 824,218 824,218 823,145 823,145 823,145 823,145 821,331 0.23%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.45% 9.29% 9.35% 9.59% 9.21% 8.84% 8.61% -
ROE 19.99% 12.93% 7.94% 25.36% 17.09% 12.25% 7.20% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 235.08 156.35 90.65 259.88 197.16 139.14 80.34 104.44%
EPS 24.81 14.62 8.50 25.13 18.29 12.39 6.91 134.29%
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.00 -
NAPS 1.24 1.13 1.07 0.99 1.07 1.01 0.96 18.58%
Adjusted Per Share Value based on latest NOSH - 823,145
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 231.40 153.90 89.12 255.48 193.65 136.77 78.81 104.91%
EPS 24.41 14.38 8.36 24.69 17.96 12.16 6.78 134.72%
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.00 -
NAPS 1.2206 1.1123 1.0519 0.9733 1.0509 0.9928 0.9417 18.86%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.80 3.94 3.32 3.76 3.80 4.15 3.97 -
P/RPS 1.62 2.52 3.66 1.45 1.93 2.98 4.94 -52.41%
P/EPS 15.33 26.97 39.05 14.97 20.78 33.54 57.45 -58.51%
EY 6.52 3.71 2.56 6.68 4.81 2.98 1.74 141.05%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 3.06 3.49 3.10 3.80 3.55 4.11 4.14 -18.23%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 25/10/18 27/07/18 24/04/18 25/01/18 20/10/17 20/07/17 25/04/17 -
Price 3.70 3.90 3.26 3.59 3.83 4.05 4.01 -
P/RPS 1.57 2.49 3.60 1.38 1.94 2.91 4.99 -53.70%
P/EPS 14.92 26.70 38.35 14.30 20.94 32.74 58.03 -59.53%
EY 6.70 3.75 2.61 6.99 4.77 3.05 1.72 147.36%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 2.98 3.45 3.05 3.63 3.58 4.01 4.18 -20.17%

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