[TAKAFUL] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
11-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 121.01%
YoY- 17.56%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,145,179 1,095,461 995,991 856,832 957,480 875,171 636,208 10.28%
PBT 131,618 116,284 112,029 100,314 82,793 63,936 49,917 17.52%
Tax -30,427 -24,577 -26,771 -22,659 -20,723 -11,512 -11,419 17.72%
NP 101,191 91,707 85,258 77,655 62,070 52,424 38,498 17.45%
-
NP to SH 101,824 92,156 85,173 77,516 65,938 53,541 38,897 17.37%
-
Tax Rate 23.12% 21.14% 23.90% 22.59% 25.03% 18.01% 22.88% -
Total Cost 1,043,988 1,003,754 910,733 779,177 895,410 822,747 597,710 9.73%
-
Net Worth 831,256 727,762 3,048,296 582,876 568,206 490,141 423,324 11.89%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 831,256 727,762 3,048,296 582,876 568,206 490,141 423,324 11.89%
NOSH 823,145 817,710 815,052 162,814 162,809 162,837 162,817 30.97%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.84% 8.37% 8.56% 9.06% 6.48% 5.99% 6.05% -
ROE 12.25% 12.66% 2.79% 13.30% 11.60% 10.92% 9.19% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 139.14 133.97 122.20 526.26 588.10 537.45 390.75 -15.79%
EPS 12.39 11.27 10.45 47.61 40.50 32.88 23.89 -10.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.89 3.74 3.58 3.49 3.01 2.60 -14.56%
Adjusted Per Share Value based on latest NOSH - 162,723
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 136.77 130.83 118.95 102.33 114.35 104.52 75.98 10.28%
EPS 12.16 11.01 10.17 9.26 7.88 6.39 4.65 17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9928 0.8692 3.6406 0.6961 0.6786 0.5854 0.5056 11.89%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 4.15 4.05 3.80 13.06 7.58 5.76 1.87 -
P/RPS 2.98 3.02 3.11 2.48 1.29 1.07 0.48 35.53%
P/EPS 33.54 35.94 36.36 27.43 18.72 17.52 7.83 27.41%
EY 2.98 2.78 2.75 3.65 5.34 5.71 12.78 -21.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.11 4.55 1.02 3.65 2.17 1.91 0.72 33.65%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 20/07/17 27/07/16 12/08/15 11/08/14 20/08/13 10/08/12 23/08/11 -
Price 4.05 4.00 3.82 12.74 8.96 6.42 1.96 -
P/RPS 2.91 2.99 3.13 2.42 1.52 1.19 0.50 34.08%
P/EPS 32.74 35.49 36.56 26.76 22.12 19.53 8.20 25.92%
EY 3.05 2.82 2.74 3.74 4.52 5.12 12.19 -20.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.01 4.49 1.02 3.56 2.57 2.13 0.75 32.20%

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