[TAKAFUL] YoY 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- 20.95%
YoY- 25.83%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 485,338 462,213 433,527 424,808 437,949 446,126 327,227 6.78%
PBT 59,053 58,118 49,803 55,618 42,547 26,424 21,821 18.03%
Tax -14,689 -12,768 -10,816 -12,379 -12,563 -4,857 -5,321 18.42%
NP 44,364 45,350 38,987 43,239 29,984 21,567 16,500 17.90%
-
NP to SH 45,070 45,533 38,949 42,422 33,715 22,580 16,508 18.20%
-
Tax Rate 24.87% 21.97% 21.72% 22.26% 29.53% 18.38% 24.38% -
Total Cost 440,974 416,863 394,540 381,569 407,965 424,559 310,727 6.00%
-
Net Worth 831,256 730,168 3,047,473 582,549 568,157 490,020 423,282 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 831,256 730,168 3,047,473 582,549 568,157 490,020 423,282 11.89%
NOSH 823,145 820,414 814,832 162,723 162,795 162,797 162,800 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 9.14% 9.81% 8.99% 10.18% 6.85% 4.83% 5.04% -
ROE 5.42% 6.24% 1.28% 7.28% 5.93% 4.61% 3.90% -
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 58.97 56.34 53.20 261.06 269.02 274.04 201.00 -18.46%
EPS 5.48 5.55 4.78 26.07 20.71 13.87 10.14 -9.73%
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 57.96 55.20 51.78 50.74 52.30 53.28 39.08 6.78%
EPS 5.38 5.44 4.65 5.07 4.03 2.70 1.97 18.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9928 0.872 3.6396 0.6957 0.6786 0.5852 0.5055 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 7.04 7.19 7.14 5.00 2.82 2.10 0.93 40.08%
P/EPS 75.78 72.97 79.50 50.10 36.60 41.53 18.44 26.53%
EY 1.32 1.37 1.26 2.00 2.73 2.41 5.42 -20.95%
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 6.87 7.10 7.18 4.88 3.33 2.34 0.98 38.30%
P/EPS 73.96 72.07 79.92 48.87 43.26 46.29 19.33 25.03%
EY 1.35 1.39 1.25 2.05 2.31 2.16 5.17 -20.03%
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