[TAKAFUL] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
25-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 66.52%
YoY- 72.85%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 684,317 753,469 753,512 648,951 476,242 426,973 389,240 9.85%
PBT 88,432 97,763 121,755 87,799 66,017 63,839 44,417 12.14%
Tax -15,691 -15,033 -9,114 -5,017 -17,811 -19,904 -7,243 13.73%
NP 72,741 82,730 112,641 82,782 48,206 43,935 37,174 11.82%
-
NP to SH 72,602 82,598 112,340 83,957 48,571 44,862 34,421 13.23%
-
Tax Rate 17.74% 15.38% 7.49% 5.71% 26.98% 31.18% 16.31% -
Total Cost 611,576 670,739 640,871 566,169 428,036 383,038 352,066 9.63%
-
Net Worth 1,754,806 1,500,649 1,306,331 1,022,030 879,955 779,471 637,728 18.35%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,754,806 1,500,649 1,306,331 1,022,030 879,955 779,471 637,728 18.35%
NOSH 835,622 830,433 826,792 824,218 823,145 820,943 817,600 0.36%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 10.63% 10.98% 14.95% 12.76% 10.12% 10.29% 9.55% -
ROE 4.14% 5.50% 8.60% 8.21% 5.52% 5.76% 5.40% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 81.89 90.88 91.14 78.74 57.91 52.04 47.61 9.45%
EPS 8.69 9.96 13.59 10.19 5.90 5.47 4.21 12.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.81 1.58 1.24 1.07 0.95 0.78 17.92%
Adjusted Per Share Value based on latest NOSH - 824,218
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 81.73 89.99 89.99 77.50 56.88 50.99 46.49 9.84%
EPS 8.67 9.86 13.42 10.03 5.80 5.36 4.11 13.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0958 1.7922 1.5602 1.2206 1.0509 0.9309 0.7616 18.35%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 4.22 4.91 5.90 3.80 3.80 4.17 3.77 -
P/RPS 5.15 5.40 6.47 4.83 6.56 8.01 7.92 -6.91%
P/EPS 48.57 49.28 43.42 37.31 64.34 76.27 89.55 -9.68%
EY 2.06 2.03 2.30 2.68 1.55 1.31 1.12 10.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.71 3.73 3.06 3.55 4.39 4.83 -13.58%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 23/11/21 24/11/20 24/10/19 25/10/18 20/10/17 17/10/16 06/11/15 -
Price 3.68 4.78 6.20 3.70 3.83 4.22 3.78 -
P/RPS 4.49 5.26 6.80 4.70 6.61 8.11 7.94 -9.05%
P/EPS 42.36 47.98 45.63 36.32 64.85 77.18 89.79 -11.75%
EY 2.36 2.08 2.19 2.75 1.54 1.30 1.11 13.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.64 3.92 2.98 3.58 4.44 4.85 -15.61%

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