[TAKAFUL] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 47.89%
YoY- 41.69%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,522,434 1,385,231 1,251,153 1,334,502 1,291,407 1,045,124 1,367,496 1.80%
PBT 180,123 156,446 142,464 125,561 86,559 60,025 78,826 14.75%
Tax -44,481 -34,014 -30,170 -32,720 -19,141 -16,471 -20,473 13.79%
NP 135,642 122,432 112,294 92,841 67,418 43,554 58,353 15.07%
-
NP to SH 137,018 119,594 110,773 97,515 68,821 44,220 55,159 16.35%
-
Tax Rate 24.69% 21.74% 21.18% 26.06% 22.11% 27.44% 25.97% -
Total Cost 1,386,792 1,262,799 1,138,859 1,241,661 1,223,989 1,001,570 1,309,143 0.96%
-
Net Worth 779,471 636,746 613,867 569,882 480,297 423,313 384,224 12.50%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 19,538 24,421 - 11,396 -
Div Payout % - - - 20.04% 35.49% - 20.66% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 779,471 636,746 613,867 569,882 480,297 423,313 384,224 12.50%
NOSH 820,943 816,341 162,829 162,823 162,812 162,812 162,806 30.91%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.91% 8.84% 8.98% 6.96% 5.22% 4.17% 4.27% -
ROE 17.58% 18.78% 18.05% 17.11% 14.33% 10.45% 14.36% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 185.55 169.69 768.38 819.60 793.18 641.92 839.95 -22.23%
EPS 16.74 14.65 68.03 59.89 42.27 27.16 33.88 -11.07%
DPS 0.00 0.00 0.00 12.00 15.00 0.00 7.00 -
NAPS 0.95 0.78 3.77 3.50 2.95 2.60 2.36 -14.05%
Adjusted Per Share Value based on latest NOSH - 162,851
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 181.81 165.43 149.42 159.37 154.22 124.81 163.31 1.80%
EPS 16.36 14.28 13.23 11.65 8.22 5.28 6.59 16.34%
DPS 0.00 0.00 0.00 2.33 2.92 0.00 1.36 -
NAPS 0.9309 0.7604 0.7331 0.6806 0.5736 0.5055 0.4589 12.49%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.17 3.77 12.40 9.37 6.00 1.70 1.34 -
P/RPS 2.25 2.22 1.61 1.14 0.76 0.26 0.16 55.29%
P/EPS 24.97 25.73 18.23 15.65 14.19 6.26 3.96 35.88%
EY 4.00 3.89 5.49 6.39 7.05 15.98 25.28 -26.43%
DY 0.00 0.00 0.00 1.28 2.50 0.00 5.22 -
P/NAPS 4.39 4.83 3.29 2.68 2.03 0.65 0.57 40.48%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/10/16 06/11/15 10/11/14 22/11/13 20/11/12 24/11/11 25/11/10 -
Price 4.22 3.78 11.44 9.40 5.21 1.86 1.28 -
P/RPS 2.27 2.23 1.49 1.15 0.66 0.29 0.15 57.20%
P/EPS 25.27 25.80 16.82 15.70 12.33 6.85 3.78 37.21%
EY 3.96 3.88 5.95 6.37 8.11 14.60 26.47 -27.11%
DY 0.00 0.00 0.00 1.28 2.88 0.00 5.47 -
P/NAPS 4.44 4.85 3.03 2.69 1.77 0.72 0.54 42.02%

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