[TAKAFUL] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 0.93%
YoY- 8.85%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 2,639,364 2,532,992 2,249,856 1,728,096 2,078,124 1,716,180 1,235,928 13.46%
PBT 290,260 232,664 248,904 178,784 160,984 150,048 112,388 17.11%
Tax -62,952 -47,236 -63,820 -41,120 -32,640 -26,620 -24,396 17.09%
NP 227,308 185,428 185,084 137,664 128,344 123,428 87,992 17.12%
-
NP to SH 227,016 186,492 184,896 140,296 128,892 123,844 89,556 16.75%
-
Tax Rate 21.69% 20.30% 25.64% 23.00% 20.28% 17.74% 21.71% -
Total Cost 2,412,056 2,347,564 2,064,772 1,590,432 1,949,780 1,592,752 1,147,936 13.16%
-
Net Worth 788,478 677,707 634,031 605,734 530,808 483,460 415,214 11.26%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 788,478 677,707 634,031 605,734 530,808 483,460 415,214 11.26%
NOSH 821,331 816,514 162,990 162,831 162,824 162,781 162,829 30.92%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 8.61% 7.32% 8.23% 7.97% 6.18% 7.19% 7.12% -
ROE 28.79% 27.52% 29.16% 23.16% 24.28% 25.62% 21.57% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 321.35 310.22 1,380.36 1,061.28 1,276.30 1,054.29 759.03 -13.33%
EPS 27.64 22.84 113.44 86.16 79.16 76.08 55.00 -10.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.83 3.89 3.72 3.26 2.97 2.55 -15.01%
Adjusted Per Share Value based on latest NOSH - 162,831
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 315.22 302.52 268.70 206.39 248.19 204.96 147.61 13.46%
EPS 27.11 22.27 22.08 16.76 15.39 14.79 10.70 16.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9417 0.8094 0.7572 0.7234 0.6339 0.5774 0.4959 11.26%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.97 4.06 12.96 11.94 7.00 3.39 1.39 -
P/RPS 1.24 1.31 0.94 1.13 0.55 0.32 0.18 37.89%
P/EPS 14.36 17.78 11.42 13.86 8.84 4.46 2.53 33.52%
EY 6.96 5.63 8.75 7.22 11.31 22.44 39.57 -25.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.14 4.89 3.33 3.21 2.15 1.14 0.55 39.95%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/04/17 19/04/16 25/05/15 26/05/14 22/05/13 28/05/12 25/05/11 -
Price 4.01 4.07 3.09 12.84 7.46 3.95 1.62 -
P/RPS 1.25 1.31 0.22 1.21 0.58 0.37 0.21 34.58%
P/EPS 14.51 17.82 2.72 14.90 9.42 5.19 2.95 30.37%
EY 6.89 5.61 36.71 6.71 10.61 19.26 33.95 -23.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.18 4.90 0.79 3.45 2.29 1.33 0.64 36.68%

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