[TAKAFUL] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -2.19%
YoY- 28.3%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 CAGR
Revenue 1,788,574 1,652,639 1,713,006 1,607,534 1,349,312 1,246,534 1,145,184 6.11%
PBT 204,210 186,697 179,304 125,458 101,420 56,965 36,762 25.66%
Tax -40,904 -47,962 -44,924 -25,314 -22,911 -28,445 -12,124 17.58%
NP 163,306 138,735 134,380 100,144 78,509 28,520 24,638 28.65%
-
NP to SH 155,977 140,521 138,999 101,245 78,915 29,268 29,705 24.72%
-
Tax Rate 20.03% 25.69% 25.05% 20.18% 22.59% 49.93% 32.98% -
Total Cost 1,625,268 1,513,904 1,578,626 1,507,390 1,270,803 1,218,014 1,120,546 5.07%
-
Net Worth 685,240 489,276 571,463 499,942 452,614 391,159 158,632 21.52%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 CAGR
Div - 65,236 68,385 40,719 11,396 11,424 - -
Div Payout % - 46.42% 49.20% 40.22% 14.44% 39.04% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 CAGR
Net Worth 685,240 489,276 571,463 499,942 452,614 391,159 158,632 21.52%
NOSH 815,762 163,092 162,810 162,847 162,810 162,982 158,632 24.37%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 CAGR
NP Margin 9.13% 8.39% 7.84% 6.23% 5.82% 2.29% 2.15% -
ROE 22.76% 28.72% 24.32% 20.25% 17.44% 7.48% 18.73% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 CAGR
RPS 219.25 1,013.32 1,052.15 987.14 828.76 764.82 721.91 -14.67%
EPS 19.12 86.16 85.37 62.17 48.47 17.96 18.73 0.27%
DPS 0.00 40.00 42.00 25.00 7.00 7.00 0.00 -
NAPS 0.84 3.00 3.51 3.07 2.78 2.40 1.00 -2.29%
Adjusted Per Share Value based on latest NOSH - 162,847
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 CAGR
RPS 213.61 197.38 204.59 191.99 161.15 148.87 136.77 6.11%
EPS 18.63 16.78 16.60 12.09 9.42 3.50 3.55 24.71%
DPS 0.00 7.79 8.17 4.86 1.36 1.36 0.00 -
NAPS 0.8184 0.5843 0.6825 0.5971 0.5406 0.4672 0.1895 21.51%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 30/06/08 -
Price 3.90 11.28 10.30 5.44 1.84 1.35 1.84 -
P/RPS 1.78 1.11 0.98 0.55 0.22 0.18 0.25 29.88%
P/EPS 20.40 13.09 12.06 8.75 3.80 7.52 9.83 10.21%
EY 4.90 7.64 8.29 11.43 26.34 13.30 10.18 -9.28%
DY 0.00 3.55 4.08 4.60 3.80 5.19 0.00 -
P/NAPS 4.64 3.76 2.93 1.77 0.66 0.56 1.84 13.11%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/06/08 CAGR
Date 27/01/16 10/02/15 17/02/14 25/02/13 22/02/12 23/02/11 28/08/08 -
Price 3.76 11.30 10.22 5.41 1.96 1.38 1.66 -
P/RPS 1.71 1.12 0.97 0.55 0.24 0.18 0.23 30.63%
P/EPS 19.66 13.12 11.97 8.70 4.04 7.68 8.86 11.20%
EY 5.09 7.62 8.35 11.49 24.73 13.01 11.28 -10.05%
DY 0.00 3.54 4.11 4.62 3.57 5.07 0.00 -
P/NAPS 4.48 3.77 2.91 1.76 0.71 0.58 1.66 14.13%

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