[TAKAFUL] YoY Cumulative 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- -67.11%
YoY- 31.79%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 746,174 659,841 633,248 562,464 432,024 519,531 429,045 9.65%
PBT 84,941 72,565 58,166 62,226 44,696 40,246 37,512 14.58%
Tax -15,183 -15,738 -11,809 -15,955 -10,280 -8,160 -6,655 14.72%
NP 69,758 56,827 46,357 46,271 34,416 32,086 30,857 14.55%
-
NP to SH 69,976 56,754 46,623 46,224 35,074 32,223 30,961 14.55%
-
Tax Rate 17.87% 21.69% 20.30% 25.64% 23.00% 20.28% 17.74% -
Total Cost 676,416 603,014 586,891 516,193 397,608 487,445 398,188 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 7.94% 7.20% 6.88% 7.29% 5.79% 6.07% 6.40% -
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 90.65 80.34 77.55 345.09 265.32 319.07 263.57 -16.28%
EPS 8.50 6.91 5.71 28.36 21.54 19.79 19.02 -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 89.11 78.80 75.62 67.17 51.59 62.04 51.24 9.65%
EPS 8.36 6.78 5.57 5.52 4.19 3.85 3.70 14.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0518 0.9416 0.8093 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 3.66 4.94 5.23 3.76 4.50 2.19 1.29 18.97%
P/EPS 39.05 57.45 71.10 45.70 55.43 35.37 17.82 13.96%
EY 2.56 1.74 1.41 2.19 1.80 2.83 5.61 -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 3.60 4.99 5.25 0.90 4.84 2.34 1.50 15.70%
P/EPS 38.35 58.03 71.28 10.90 59.61 37.70 20.77 10.75%
EY 2.61 1.72 1.40 9.18 1.68 2.65 4.82 -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