[TAKAFUL] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
06-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 0.79%
YoY- -1.91%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,888,044 1,859,358 1,788,574 1,786,717 1,791,798 1,783,079 1,652,639 9.29%
PBT 208,465 200,150 204,210 200,679 198,412 204,227 186,697 7.63%
Tax -38,710 -36,758 -40,904 -51,806 -52,074 -53,637 -47,962 -13.32%
NP 169,755 163,392 163,306 148,873 146,338 150,590 138,735 14.41%
-
NP to SH 162,960 156,376 155,977 149,342 148,178 151,671 140,521 10.39%
-
Tax Rate 18.57% 18.37% 20.03% 25.82% 26.25% 26.26% 25.69% -
Total Cost 1,718,289 1,695,966 1,625,268 1,637,844 1,645,460 1,632,489 1,513,904 8.81%
-
Net Worth 730,168 677,707 685,240 637,728 3,047,473 488,970 489,276 30.62%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - 65,236 65,236 65,236 65,236 -
Div Payout % - - - 43.68% 44.03% 43.01% 46.42% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 730,168 677,707 685,240 637,728 3,047,473 488,970 489,276 30.62%
NOSH 820,414 816,514 815,762 817,600 814,832 162,990 163,092 193.87%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.99% 8.79% 9.13% 8.33% 8.17% 8.45% 8.39% -
ROE 22.32% 23.07% 22.76% 23.42% 4.86% 31.02% 28.72% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 230.13 227.72 219.25 218.53 219.90 1,093.98 1,013.32 -62.81%
EPS 19.86 19.15 19.12 18.27 18.19 93.06 86.16 -62.43%
DPS 0.00 0.00 0.00 7.98 8.01 40.00 40.00 -
NAPS 0.89 0.83 0.84 0.78 3.74 3.00 3.00 -55.55%
Adjusted Per Share Value based on latest NOSH - 817,600
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 225.49 222.06 213.61 213.39 214.00 212.95 197.38 9.29%
EPS 19.46 18.68 18.63 17.84 17.70 18.11 16.78 10.39%
DPS 0.00 0.00 0.00 7.79 7.79 7.79 7.79 -
NAPS 0.872 0.8094 0.8184 0.7616 3.6396 0.584 0.5843 30.62%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 4.05 4.06 3.90 3.77 3.80 12.96 11.28 -
P/RPS 1.76 1.78 1.78 1.73 1.73 1.18 1.11 36.01%
P/EPS 20.39 21.20 20.40 20.64 20.90 13.93 13.09 34.41%
EY 4.90 4.72 4.90 4.85 4.79 7.18 7.64 -25.64%
DY 0.00 0.00 0.00 2.12 2.11 3.09 3.55 -
P/NAPS 4.55 4.89 4.64 4.83 1.02 4.32 3.76 13.57%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 27/07/16 19/04/16 27/01/16 06/11/15 12/08/15 25/05/15 10/02/15 -
Price 4.00 4.07 3.76 3.78 3.82 3.09 11.30 -
P/RPS 1.74 1.79 1.71 1.73 1.74 0.28 1.12 34.17%
P/EPS 20.14 21.25 19.66 20.69 21.01 3.32 13.12 33.10%
EY 4.97 4.71 5.09 4.83 4.76 30.11 7.62 -24.81%
DY 0.00 0.00 0.00 2.11 2.10 12.94 3.54 -
P/NAPS 4.49 4.90 4.48 4.85 1.02 1.03 3.77 12.36%

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