[TAKAFUL] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
24-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -66.15%
YoY- 23.3%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 915,495 913,042 918,159 746,174 659,841 633,248 562,464 8.44%
PBT 114,435 114,208 113,313 84,941 72,565 58,166 62,226 10.67%
Tax -13,317 -13,277 -17,672 -15,183 -15,738 -11,809 -15,955 -2.96%
NP 101,118 100,931 95,641 69,758 56,827 46,357 46,271 13.90%
-
NP to SH 101,144 101,586 96,443 69,976 56,754 46,623 46,224 13.92%
-
Tax Rate 11.64% 11.63% 15.60% 17.87% 21.69% 20.30% 25.64% -
Total Cost 814,377 812,111 822,518 676,416 603,014 586,891 516,193 7.88%
-
Net Worth 1,578,417 1,314,599 1,087,968 880,766 788,478 677,707 634,031 16.40%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,578,417 1,314,599 1,087,968 880,766 788,478 677,707 634,031 16.40%
NOSH 830,784 826,792 824,218 823,145 821,331 816,514 162,990 31.15%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.05% 11.05% 10.42% 9.35% 8.61% 7.32% 8.23% -
ROE 6.41% 7.73% 8.86% 7.94% 7.20% 6.88% 7.29% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 110.20 110.43 111.40 90.65 80.34 77.55 345.09 -17.31%
EPS 12.18 12.29 11.70 8.50 6.91 5.71 28.36 -13.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.59 1.32 1.07 0.96 0.83 3.89 -11.24%
Adjusted Per Share Value based on latest NOSH - 823,145
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 109.34 109.05 109.66 89.12 78.81 75.63 67.18 8.44%
EPS 12.08 12.13 11.52 8.36 6.78 5.57 5.52 13.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8851 1.57 1.2994 1.0519 0.9417 0.8094 0.7572 16.40%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 4.75 3.25 4.98 3.32 3.97 4.06 12.96 -
P/RPS 4.31 2.94 4.47 3.66 4.94 5.23 3.76 2.29%
P/EPS 39.01 26.45 42.56 39.05 57.45 71.10 45.70 -2.60%
EY 2.56 3.78 2.35 2.56 1.74 1.41 2.19 2.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.04 3.77 3.10 4.14 4.89 3.33 -4.66%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 18/05/20 25/04/19 24/04/18 25/04/17 19/04/16 25/05/15 -
Price 4.38 4.72 5.72 3.26 4.01 4.07 3.09 -
P/RPS 3.97 4.27 5.13 3.60 4.99 5.25 0.90 28.03%
P/EPS 35.98 38.42 48.88 38.35 58.03 71.28 10.90 22.00%
EY 2.78 2.60 2.05 2.61 1.72 1.40 9.18 -18.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.97 4.33 3.05 4.18 4.90 0.79 19.56%

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