[TAKAFUL] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 1.1%
YoY- -12.09%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 3,919,268 3,724,616 3,457,388 3,339,253 3,496,020 3,524,526 3,764,542 2.72%
PBT 533,122 528,290 507,641 526,061 532,738 508,090 500,017 4.37%
Tax -175,820 -172,786 -160,562 -173,737 -184,245 -181,743 -180,944 -1.89%
NP 357,302 355,504 347,079 352,324 348,493 326,347 319,073 7.84%
-
NP to SH 356,817 355,766 346,911 351,452 347,619 325,187 318,517 7.87%
-
Tax Rate 32.98% 32.71% 31.63% 33.03% 34.58% 35.77% 36.19% -
Total Cost 3,561,966 3,369,112 3,110,309 2,986,929 3,147,527 3,198,179 3,445,469 2.24%
-
Net Worth 1,875,564 1,791,834 1,682,984 1,708,103 1,632,746 1,465,284 1,983,272 -3.65%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - 112,971 112,971 112,971 112,971 -
Div Payout % - - - 32.14% 32.50% 34.74% 35.47% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 1,875,564 1,791,834 1,682,984 1,708,103 1,632,746 1,465,284 1,983,272 -3.65%
NOSH 837,305 837,305 837,305 837,305 837,305 837,305 837,305 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 9.12% 9.54% 10.04% 10.55% 9.97% 9.26% 8.48% -
ROE 19.02% 19.85% 20.61% 20.58% 21.29% 22.19% 16.06% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 468.08 444.83 412.92 398.81 417.53 420.94 449.86 2.68%
EPS 42.61 42.49 41.43 41.97 41.52 38.84 38.06 7.82%
DPS 0.00 0.00 0.00 13.50 13.50 13.50 13.50 -
NAPS 2.24 2.14 2.01 2.04 1.95 1.75 2.37 -3.69%
Adjusted Per Share Value based on latest NOSH - 837,305
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 468.08 444.83 412.92 398.81 417.53 420.94 449.60 2.72%
EPS 42.61 42.49 41.43 41.97 41.52 38.84 38.04 7.86%
DPS 0.00 0.00 0.00 13.50 13.50 13.50 13.49 -
NAPS 2.24 2.14 2.01 2.04 1.95 1.75 2.3686 -3.65%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 3.73 3.60 3.70 3.48 3.32 3.32 3.44 -
P/RPS 0.80 0.81 0.90 0.87 0.80 0.79 0.76 3.48%
P/EPS 8.75 8.47 8.93 8.29 8.00 8.55 9.04 -2.15%
EY 11.42 11.80 11.20 12.06 12.50 11.70 11.06 2.16%
DY 0.00 0.00 0.00 3.88 4.07 4.07 3.92 -
P/NAPS 1.67 1.68 1.84 1.71 1.70 1.90 1.45 9.88%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 27/05/24 26/02/24 23/11/23 29/08/23 31/05/23 24/02/23 -
Price 3.87 3.86 3.92 3.64 3.66 3.38 3.48 -
P/RPS 0.83 0.87 0.95 0.91 0.88 0.80 0.77 5.13%
P/EPS 9.08 9.08 9.46 8.67 8.82 8.70 9.14 -0.43%
EY 11.01 11.01 10.57 11.53 11.34 11.49 10.94 0.42%
DY 0.00 0.00 0.00 3.71 3.69 3.99 3.88 -
P/NAPS 1.73 1.80 1.95 1.78 1.88 1.93 1.47 11.47%

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