[TAKAFUL] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
25-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -67.3%
YoY- 37.82%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 3,124,564 2,344,652 1,591,140 918,159 2,639,065 1,937,558 1,288,607 80.19%
PBT 417,739 332,175 210,420 113,313 337,004 234,176 146,377 100.81%
Tax -51,440 -43,524 -34,410 -17,672 -44,387 -31,677 -26,660 54.80%
NP 366,299 288,651 176,010 95,641 292,617 202,499 119,717 110.33%
-
NP to SH 364,837 289,732 177,392 96,443 294,924 204,353 120,396 108.98%
-
Tax Rate 12.31% 13.10% 16.35% 15.60% 13.17% 13.53% 18.21% -
Total Cost 2,758,265 2,056,001 1,415,130 822,518 2,346,448 1,735,059 1,168,890 76.96%
-
Net Worth 1,223,652 1,306,331 1,182,153 1,087,968 980,494 1,022,030 931,314 19.90%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 1,653 - - - 1,235 - - -
Div Payout % 0.45% - - - 0.42% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,223,652 1,306,331 1,182,153 1,087,968 980,494 1,022,030 931,314 19.90%
NOSH 826,792 826,792 826,792 824,218 824,218 824,218 824,218 0.20%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 11.72% 12.31% 11.06% 10.42% 11.09% 10.45% 9.29% -
ROE 29.82% 22.18% 15.01% 8.86% 30.08% 19.99% 12.93% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 377.91 283.58 192.47 111.40 320.30 235.08 156.35 79.81%
EPS 44.16 35.10 21.51 11.70 35.79 24.81 14.62 108.53%
DPS 0.20 0.00 0.00 0.00 0.15 0.00 0.00 -
NAPS 1.48 1.58 1.43 1.32 1.19 1.24 1.13 19.64%
Adjusted Per Share Value based on latest NOSH - 824,218
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 373.17 280.02 190.03 109.66 315.19 231.40 153.90 80.19%
EPS 43.57 34.60 21.19 11.52 35.22 24.41 14.38 108.96%
DPS 0.20 0.00 0.00 0.00 0.15 0.00 0.00 -
NAPS 1.4614 1.5602 1.4119 1.2994 1.171 1.2206 1.1123 19.89%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 5.70 5.90 6.85 4.98 3.80 3.80 3.94 -
P/RPS 1.51 2.08 3.56 4.47 1.19 1.62 2.52 -28.85%
P/EPS 12.92 16.84 31.92 42.56 10.62 15.33 26.97 -38.69%
EY 7.74 5.94 3.13 2.35 9.42 6.52 3.71 63.05%
DY 0.04 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 3.85 3.73 4.79 3.77 3.19 3.06 3.49 6.74%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 24/10/19 25/07/19 25/04/19 24/01/19 25/10/18 27/07/18 -
Price 4.77 6.20 6.70 5.72 3.98 3.70 3.90 -
P/RPS 1.26 2.19 3.48 5.13 1.24 1.57 2.49 -36.42%
P/EPS 10.81 17.69 31.22 48.88 11.12 14.92 26.70 -45.18%
EY 9.25 5.65 3.20 2.05 8.99 6.70 3.75 82.26%
DY 0.04 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 3.22 3.92 4.69 4.33 3.34 2.98 3.45 -4.48%

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