[TAKAFUL] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 31.58%
YoY- 31.79%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,984,696 2,639,364 2,532,992 2,249,856 1,728,096 2,078,124 1,716,180 9.65%
PBT 339,764 290,260 232,664 248,904 178,784 160,984 150,048 14.58%
Tax -60,732 -62,952 -47,236 -63,820 -41,120 -32,640 -26,620 14.72%
NP 279,032 227,308 185,428 185,084 137,664 128,344 123,428 14.55%
-
NP to SH 279,904 227,016 186,492 184,896 140,296 128,892 123,844 14.55%
-
Tax Rate 17.87% 21.69% 20.30% 25.64% 23.00% 20.28% 17.74% -
Total Cost 2,705,664 2,412,056 2,347,564 2,064,772 1,590,432 1,949,780 1,592,752 9.22%
-
Net Worth 880,766 788,478 677,707 634,031 605,734 530,808 483,460 10.50%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 880,766 788,478 677,707 634,031 605,734 530,808 483,460 10.50%
NOSH 823,145 821,331 816,514 162,990 162,831 162,824 162,781 30.99%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.35% 8.61% 7.32% 8.23% 7.97% 6.18% 7.19% -
ROE 31.78% 28.79% 27.52% 29.16% 23.16% 24.28% 25.62% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 362.60 321.35 310.22 1,380.36 1,061.28 1,276.30 1,054.29 -16.28%
EPS 34.00 27.64 22.84 113.44 86.16 79.16 76.08 -12.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.96 0.83 3.89 3.72 3.26 2.97 -15.63%
Adjusted Per Share Value based on latest NOSH - 162,990
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 356.46 315.22 302.52 268.70 206.39 248.19 204.96 9.65%
EPS 33.43 27.11 22.27 22.08 16.76 15.39 14.79 14.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0519 0.9417 0.8094 0.7572 0.7234 0.6339 0.5774 10.50%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.32 3.97 4.06 12.96 11.94 7.00 3.39 -
P/RPS 0.92 1.24 1.31 0.94 1.13 0.55 0.32 19.23%
P/EPS 9.76 14.36 17.78 11.42 13.86 8.84 4.46 13.93%
EY 10.24 6.96 5.63 8.75 7.22 11.31 22.44 -12.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 4.14 4.89 3.33 3.21 2.15 1.14 18.13%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/04/18 25/04/17 19/04/16 25/05/15 26/05/14 22/05/13 28/05/12 -
Price 3.26 4.01 4.07 3.09 12.84 7.46 3.95 -
P/RPS 0.90 1.25 1.31 0.22 1.21 0.58 0.37 15.96%
P/EPS 9.59 14.51 17.82 2.72 14.90 9.42 5.19 10.76%
EY 10.43 6.89 5.61 36.71 6.71 10.61 19.26 -9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 4.18 4.90 0.79 3.45 2.29 1.33 14.82%

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