Highlights

[TAKAFUL] YoY Quarter Result on 2019-03-31 [#1]

Stock [TAKAFUL]: SYARIKAT TAKAFUL MALAYSIA BHD
Announcement Date 25-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     6.48%    YoY -     37.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 918,159 746,174 659,841 633,248 562,464 432,024 519,531 9.95%
  YoY % 23.05% 13.08% 4.20% 12.58% 30.19% -16.84% -
  Horiz. % 176.73% 143.62% 127.01% 121.89% 108.26% 83.16% 100.00%
PBT 113,313 84,941 72,565 58,166 62,226 44,696 40,246 18.82%
  YoY % 33.40% 17.06% 24.76% -6.52% 39.22% 11.06% -
  Horiz. % 281.55% 211.05% 180.30% 144.53% 154.61% 111.06% 100.00%
Tax -17,672 -15,183 -15,738 -11,809 -15,955 -10,280 -8,160 13.74%
  YoY % -16.39% 3.53% -33.27% 25.99% -55.20% -25.98% -
  Horiz. % 216.57% 186.07% 192.87% 144.72% 195.53% 125.98% 100.00%
NP 95,641 69,758 56,827 46,357 46,271 34,416 32,086 19.96%
  YoY % 37.10% 22.76% 22.59% 0.19% 34.45% 7.26% -
  Horiz. % 298.08% 217.41% 177.11% 144.48% 144.21% 107.26% 100.00%
NP to SH 96,443 69,976 56,754 46,623 46,224 35,074 32,223 20.04%
  YoY % 37.82% 23.30% 21.73% 0.86% 31.79% 8.85% -
  Horiz. % 299.30% 217.16% 176.13% 144.69% 143.45% 108.85% 100.00%
Tax Rate 15.60 % 17.87 % 21.69 % 20.30 % 25.64 % 23.00 % 20.28 % -4.28%
  YoY % -12.70% -17.61% 6.85% -20.83% 11.48% 13.41% -
  Horiz. % 76.92% 88.12% 106.95% 100.10% 126.43% 113.41% 100.00%
Total Cost 822,518 676,416 603,014 586,891 516,193 397,608 487,445 9.11%
  YoY % 21.60% 12.17% 2.75% 13.70% 29.82% -18.43% -
  Horiz. % 168.74% 138.77% 123.71% 120.40% 105.90% 81.57% 100.00%
Net Worth 1,087,968 880,766 788,478 677,707 634,031 605,734 530,808 12.70%
  YoY % 23.53% 11.70% 16.34% 6.89% 4.67% 14.12% -
  Horiz. % 204.96% 165.93% 148.54% 127.67% 119.45% 114.12% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,087,968 880,766 788,478 677,707 634,031 605,734 530,808 12.70%
  YoY % 23.53% 11.70% 16.34% 6.89% 4.67% 14.12% -
  Horiz. % 204.96% 165.93% 148.54% 127.67% 119.45% 114.12% 100.00%
NOSH 824,218 823,146 821,331 816,514 162,990 162,831 162,824 31.02%
  YoY % 0.13% 0.22% 0.59% 400.96% 0.10% 0.00% -
  Horiz. % 506.20% 505.54% 504.43% 501.47% 100.10% 100.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 10.42 % 9.35 % 8.61 % 7.32 % 8.23 % 7.97 % 6.18 % 9.09%
  YoY % 11.44% 8.59% 17.62% -11.06% 3.26% 28.96% -
  Horiz. % 168.61% 151.29% 139.32% 118.45% 133.17% 128.96% 100.00%
ROE 8.86 % 7.94 % 7.20 % 6.88 % 7.29 % 5.79 % 6.07 % 6.50%
  YoY % 11.59% 10.28% 4.65% -5.62% 25.91% -4.61% -
  Horiz. % 145.96% 130.81% 118.62% 113.34% 120.10% 95.39% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 111.40 90.65 80.34 77.55 345.09 265.32 319.07 -16.08%
  YoY % 22.89% 12.83% 3.60% -77.53% 30.07% -16.85% -
  Horiz. % 34.91% 28.41% 25.18% 24.31% 108.15% 83.15% 100.00%
EPS 11.70 8.50 6.91 5.71 28.36 21.54 19.79 -8.38%
  YoY % 37.65% 23.01% 21.02% -79.87% 31.66% 8.84% -
  Horiz. % 59.12% 42.95% 34.92% 28.85% 143.30% 108.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3200 1.0700 0.9600 0.8300 3.8900 3.7200 3.2600 -13.98%
  YoY % 23.36% 11.46% 15.66% -78.66% 4.57% 14.11% -
  Horiz. % 40.49% 32.82% 29.45% 25.46% 119.33% 114.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 826,792
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 111.05 90.25 79.81 76.59 68.03 52.25 62.84 9.95%
  YoY % 23.05% 13.08% 4.20% 12.58% 30.20% -16.85% -
  Horiz. % 176.72% 143.62% 127.01% 121.88% 108.26% 83.15% 100.00%
EPS 11.66 8.46 6.86 5.64 5.59 4.24 3.90 20.02%
  YoY % 37.83% 23.32% 21.63% 0.89% 31.84% 8.72% -
  Horiz. % 298.97% 216.92% 175.90% 144.62% 143.33% 108.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3159 1.0653 0.9537 0.8197 0.7669 0.7326 0.6420 12.70%
  YoY % 23.52% 11.70% 16.35% 6.88% 4.68% 14.11% -
  Horiz. % 204.97% 165.93% 148.55% 127.68% 119.45% 114.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 4.9800 3.3200 3.9700 4.0600 12.9600 11.9400 7.0000 -
P/RPS 4.47 3.66 4.94 5.23 3.76 4.50 2.19 12.62%
  YoY % 22.13% -25.91% -5.54% 39.10% -16.44% 105.48% -
  Horiz. % 204.11% 167.12% 225.57% 238.81% 171.69% 205.48% 100.00%
P/EPS 42.56 39.05 57.45 71.10 45.70 55.43 35.37 3.13%
  YoY % 8.99% -32.03% -19.20% 55.58% -17.55% 56.71% -
  Horiz. % 120.33% 110.40% 162.43% 201.02% 129.21% 156.71% 100.00%
EY 2.35 2.56 1.74 1.41 2.19 1.80 2.83 -3.05%
  YoY % -8.20% 47.13% 23.40% -35.62% 21.67% -36.40% -
  Horiz. % 83.04% 90.46% 61.48% 49.82% 77.39% 63.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.77 3.10 4.14 4.89 3.33 3.21 2.15 9.81%
  YoY % 21.61% -25.12% -15.34% 46.85% 3.74% 49.30% -
  Horiz. % 175.35% 144.19% 192.56% 227.44% 154.88% 149.30% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 25/04/19 24/04/18 25/04/17 19/04/16 25/05/15 26/05/14 22/05/13 -
Price 5.7200 3.2600 4.0100 4.0700 3.0900 12.8400 7.4600 -
P/RPS 5.13 3.60 4.99 5.25 0.90 4.84 2.34 13.97%
  YoY % 42.50% -27.86% -4.95% 483.33% -81.40% 106.84% -
  Horiz. % 219.23% 153.85% 213.25% 224.36% 38.46% 206.84% 100.00%
P/EPS 48.88 38.35 58.03 71.28 10.90 59.61 37.70 4.42%
  YoY % 27.46% -33.91% -18.59% 553.94% -81.71% 58.12% -
  Horiz. % 129.66% 101.72% 153.93% 189.07% 28.91% 158.12% 100.00%
EY 2.05 2.61 1.72 1.40 9.18 1.68 2.65 -4.19%
  YoY % -21.46% 51.74% 22.86% -84.75% 446.43% -36.60% -
  Horiz. % 77.36% 98.49% 64.91% 52.83% 346.42% 63.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.33 3.05 4.18 4.90 0.79 3.45 2.29 11.20%
  YoY % 41.97% -27.03% -14.69% 520.25% -77.10% 50.66% -
  Horiz. % 189.08% 133.19% 182.53% 213.97% 34.50% 150.66% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

237  310  525  1164 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.20+0.015 
 VC 0.250.00 
 HSI-C5J 0.23+0.01 
 HSI-C5H 0.255+0.015 
 IMPIANA 0.0350.00 
 SAPNRG 0.290.00 
 EKOVEST 0.725-0.045 
 KNM 0.195-0.005 
 LAMBO 0.060.00 
 EKOVEST-WB 0.235-0.045 
Partners & Brokers