[TAKAFUL] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.32%
YoY- 23.15%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,190,922 1,991,982 1,713,664 1,914,960 1,750,342 1,272,416 1,162,625 11.12%
PBT 232,568 224,058 200,628 165,586 127,872 99,834 72,973 21.28%
Tax -49,154 -53,542 -45,318 -41,446 -23,024 -22,838 -19,384 16.75%
NP 183,414 170,516 155,310 124,140 104,848 76,996 53,588 22.73%
-
NP to SH 184,312 170,346 155,032 131,876 107,082 77,794 50,748 23.95%
-
Tax Rate 21.14% 23.90% 22.59% 25.03% 18.01% 22.88% 26.56% -
Total Cost 2,007,508 1,821,466 1,558,354 1,790,820 1,645,494 1,195,420 1,109,036 10.38%
-
Net Worth 727,762 3,048,296 582,876 568,206 490,141 423,324 385,894 11.14%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - 12,433 -
Div Payout % - - - - - - 24.50% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 727,762 3,048,296 582,876 568,206 490,141 423,324 385,894 11.14%
NOSH 817,710 815,052 162,814 162,809 162,837 162,817 162,824 30.82%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.37% 8.56% 9.06% 6.48% 5.99% 6.05% 4.61% -
ROE 25.33% 5.59% 26.60% 23.21% 21.85% 18.38% 13.15% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 267.93 244.40 1,052.53 1,176.19 1,074.90 781.50 714.04 -15.05%
EPS 22.54 20.90 95.22 81.00 65.76 47.78 31.17 -5.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.64 -
NAPS 0.89 3.74 3.58 3.49 3.01 2.60 2.37 -15.04%
Adjusted Per Share Value based on latest NOSH - 162,795
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 261.66 237.90 204.66 228.71 209.04 151.97 138.85 11.12%
EPS 22.01 20.34 18.52 15.75 12.79 9.29 6.06 23.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.48 -
NAPS 0.8692 3.6406 0.6961 0.6786 0.5854 0.5056 0.4609 11.14%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.05 3.80 13.06 7.58 5.76 1.87 1.29 -
P/RPS 1.51 1.55 1.24 0.64 0.54 0.24 0.00 -
P/EPS 17.97 18.18 13.72 9.36 8.76 3.91 0.00 -
EY 5.57 5.50 7.29 10.69 11.42 25.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 1.02 3.65 2.17 1.91 0.72 0.65 38.26%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 27/07/16 12/08/15 11/08/14 20/08/13 10/08/12 23/08/11 25/08/10 -
Price 4.00 3.82 12.74 8.96 6.42 1.96 1.39 -
P/RPS 1.49 1.56 1.21 0.76 0.60 0.25 0.00 -
P/EPS 17.75 18.28 13.38 11.06 9.76 4.10 0.00 -
EY 5.64 5.47 7.47 9.04 10.24 24.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.49 1.02 3.56 2.57 2.13 0.75 0.70 36.27%

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