[TAKAFUL] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -10.96%
YoY- -12.1%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 767,650 924,417 684,317 753,469 753,512 648,951 476,242 8.27%
PBT 130,886 137,563 88,432 97,763 121,755 87,799 66,017 12.07%
Tax -39,828 -50,336 -15,691 -15,033 -9,114 -5,017 -17,811 14.34%
NP 91,058 87,227 72,741 82,730 112,641 82,782 48,206 11.17%
-
NP to SH 91,101 87,268 72,602 82,598 112,340 83,957 48,571 11.04%
-
Tax Rate 30.43% 36.59% 17.74% 15.38% 7.49% 5.71% 26.98% -
Total Cost 676,592 837,190 611,576 670,739 640,871 566,169 428,036 7.92%
-
Net Worth 1,708,103 2,000,009 1,754,806 1,500,649 1,306,331 1,022,030 879,955 11.68%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,708,103 2,000,009 1,754,806 1,500,649 1,306,331 1,022,030 879,955 11.68%
NOSH 837,305 837,305 835,622 830,433 826,792 824,218 823,145 0.28%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 11.86% 9.44% 10.63% 10.98% 14.95% 12.76% 10.12% -
ROE 5.33% 4.36% 4.14% 5.50% 8.60% 8.21% 5.52% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 91.68 110.47 81.89 90.88 91.14 78.74 57.91 7.95%
EPS 10.88 10.43 8.69 9.96 13.59 10.19 5.90 10.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 2.39 2.10 1.81 1.58 1.24 1.07 11.34%
Adjusted Per Share Value based on latest NOSH - 835,622
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 91.68 110.40 81.73 89.99 89.99 77.50 56.88 8.27%
EPS 10.88 10.42 8.67 9.86 13.42 10.03 5.80 11.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 2.3886 2.0958 1.7922 1.5602 1.2206 1.0509 11.68%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.48 3.30 4.22 4.91 5.90 3.80 3.80 -
P/RPS 3.80 2.99 5.15 5.40 6.47 4.83 6.56 -8.69%
P/EPS 31.98 31.64 48.57 49.28 43.42 37.31 64.34 -10.99%
EY 3.13 3.16 2.06 2.03 2.30 2.68 1.55 12.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.38 2.01 2.71 3.73 3.06 3.55 -11.45%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 01/11/22 23/11/21 24/11/20 24/10/19 25/10/18 20/10/17 -
Price 3.64 3.32 3.68 4.78 6.20 3.70 3.83 -
P/RPS 3.97 3.01 4.49 5.26 6.80 4.70 6.61 -8.14%
P/EPS 33.46 31.84 42.36 47.98 45.63 36.32 64.85 -10.43%
EY 2.99 3.14 2.36 2.08 2.19 2.75 1.54 11.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.39 1.75 2.64 3.92 2.98 3.58 -10.98%

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