[TAKAFUL] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -67.8%
YoY- 21.73%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,139,160 1,621,421 1,145,179 659,841 2,013,253 1,522,434 1,095,461 56.03%
PBT 253,653 197,635 131,618 72,565 220,978 180,123 116,284 67.95%
Tax -48,580 -48,238 -30,427 -15,738 -46,514 -44,481 -24,577 57.30%
NP 205,073 149,397 101,191 56,827 174,464 135,642 91,707 70.75%
-
NP to SH 206,699 150,395 101,824 56,754 176,282 137,018 92,156 71.09%
-
Tax Rate 19.15% 24.41% 23.12% 21.69% 21.05% 24.69% 21.14% -
Total Cost 1,934,087 1,472,024 1,043,988 603,014 1,838,789 1,386,792 1,003,754 54.66%
-
Net Worth 814,914 879,955 831,256 788,478 729,047 779,471 727,762 7.80%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,234 - - - 982 - - -
Div Payout % 0.60% - - - 0.56% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 814,914 879,955 831,256 788,478 729,047 779,471 727,762 7.80%
NOSH 823,145 823,145 823,145 821,331 819,154 820,943 817,710 0.44%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.59% 9.21% 8.84% 8.61% 8.67% 8.91% 8.37% -
ROE 25.36% 17.09% 12.25% 7.20% 24.18% 17.58% 12.66% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 259.88 197.16 139.14 80.34 245.77 185.55 133.97 55.35%
EPS 25.13 18.29 12.39 6.91 21.52 16.74 11.27 70.42%
DPS 0.15 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 0.99 1.07 1.01 0.96 0.89 0.95 0.89 7.33%
Adjusted Per Share Value based on latest NOSH - 821,331
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 255.48 193.65 136.77 78.81 240.44 181.83 130.83 56.04%
EPS 24.69 17.96 12.16 6.78 21.05 16.36 11.01 71.07%
DPS 0.15 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 0.9733 1.0509 0.9928 0.9417 0.8707 0.9309 0.8692 7.81%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.76 3.80 4.15 3.97 4.14 4.17 4.05 -
P/RPS 1.45 1.93 2.98 4.94 1.68 2.25 3.02 -38.60%
P/EPS 14.97 20.78 33.54 57.45 19.24 24.97 35.94 -44.13%
EY 6.68 4.81 2.98 1.74 5.20 4.00 2.78 79.11%
DY 0.04 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 3.80 3.55 4.11 4.14 4.65 4.39 4.55 -11.28%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 25/01/18 20/10/17 20/07/17 25/04/17 24/01/17 17/10/16 27/07/16 -
Price 3.59 3.83 4.05 4.01 4.05 4.22 4.00 -
P/RPS 1.38 1.94 2.91 4.99 1.65 2.27 2.99 -40.19%
P/EPS 14.30 20.94 32.74 58.03 18.82 25.27 35.49 -45.35%
EY 6.99 4.77 3.05 1.72 5.31 3.96 2.82 82.85%
DY 0.04 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 3.63 3.58 4.01 4.18 4.55 4.44 4.49 -13.18%

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