[TAKAFUL] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
20-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 7.77%
YoY- 8.27%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 753,469 753,512 648,951 476,242 426,973 389,240 394,321 11.38%
PBT 97,763 121,755 87,799 66,017 63,839 44,417 42,150 15.03%
Tax -15,033 -9,114 -5,017 -17,811 -19,904 -7,243 -7,511 12.24%
NP 82,730 112,641 82,782 48,206 43,935 37,174 34,639 15.60%
-
NP to SH 82,598 112,340 83,957 48,571 44,862 34,421 33,257 16.35%
-
Tax Rate 15.38% 7.49% 5.71% 26.98% 31.18% 16.31% 17.82% -
Total Cost 670,739 640,871 566,169 428,036 383,038 352,066 359,682 10.93%
-
Net Worth 1,500,649 1,306,331 1,022,030 879,955 779,471 637,728 614,000 16.04%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,500,649 1,306,331 1,022,030 879,955 779,471 637,728 614,000 16.04%
NOSH 830,433 826,792 824,218 823,145 820,943 817,600 162,864 31.16%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.98% 14.95% 12.76% 10.12% 10.29% 9.55% 8.78% -
ROE 5.50% 8.60% 8.21% 5.52% 5.76% 5.40% 5.42% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 90.88 91.14 78.74 57.91 52.04 47.61 242.12 -15.05%
EPS 9.96 13.59 10.19 5.90 5.47 4.21 20.42 -11.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.58 1.24 1.07 0.95 0.78 3.77 -11.50%
Adjusted Per Share Value based on latest NOSH - 823,145
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 89.99 89.99 77.50 56.88 50.99 46.49 47.09 11.38%
EPS 9.86 13.42 10.03 5.80 5.36 4.11 3.97 16.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7922 1.5602 1.2206 1.0509 0.9309 0.7616 0.7333 16.04%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 4.91 5.90 3.80 3.80 4.17 3.77 12.40 -
P/RPS 5.40 6.47 4.83 6.56 8.01 7.92 5.12 0.89%
P/EPS 49.28 43.42 37.31 64.34 76.27 89.55 60.72 -3.41%
EY 2.03 2.30 2.68 1.55 1.31 1.12 1.65 3.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 3.73 3.06 3.55 4.39 4.83 3.29 -3.17%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 24/10/19 25/10/18 20/10/17 17/10/16 06/11/15 10/11/14 -
Price 4.78 6.20 3.70 3.83 4.22 3.78 11.44 -
P/RPS 5.26 6.80 4.70 6.61 8.11 7.94 4.73 1.78%
P/EPS 47.98 45.63 36.32 64.85 77.18 89.79 56.02 -2.54%
EY 2.08 2.19 2.75 1.54 1.30 1.11 1.78 2.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 3.92 2.98 3.58 4.44 4.85 3.03 -2.26%

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