[TAKAFUL] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
24-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 44.32%
YoY- 42.68%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,344,652 1,591,140 918,159 2,639,065 1,937,558 1,288,607 746,174 114.38%
PBT 332,175 210,420 113,313 337,004 234,176 146,377 84,941 148.01%
Tax -43,524 -34,410 -17,672 -44,387 -31,677 -26,660 -15,183 101.66%
NP 288,651 176,010 95,641 292,617 202,499 119,717 69,758 157.51%
-
NP to SH 289,732 177,392 96,443 294,924 204,353 120,396 69,976 157.62%
-
Tax Rate 13.10% 16.35% 15.60% 13.17% 13.53% 18.21% 17.87% -
Total Cost 2,056,001 1,415,130 822,518 2,346,448 1,735,059 1,168,890 676,416 109.69%
-
Net Worth 1,306,331 1,182,153 1,087,968 980,494 1,022,030 931,314 880,766 30.02%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 1,235 - - - -
Div Payout % - - - 0.42% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,306,331 1,182,153 1,087,968 980,494 1,022,030 931,314 880,766 30.02%
NOSH 826,792 826,792 824,218 824,218 824,218 824,218 823,145 0.29%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 12.31% 11.06% 10.42% 11.09% 10.45% 9.29% 9.35% -
ROE 22.18% 15.01% 8.86% 30.08% 19.99% 12.93% 7.94% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 283.58 192.47 111.40 320.30 235.08 156.35 90.65 113.74%
EPS 35.10 21.51 11.70 35.79 24.81 14.62 8.50 157.16%
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.00 -
NAPS 1.58 1.43 1.32 1.19 1.24 1.13 1.07 29.64%
Adjusted Per Share Value based on latest NOSH - 824,218
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 280.02 190.03 109.66 315.19 231.40 153.90 89.12 114.37%
EPS 34.60 21.19 11.52 35.22 24.41 14.38 8.36 157.55%
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.00 -
NAPS 1.5602 1.4119 1.2994 1.171 1.2206 1.1123 1.0519 30.02%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 5.90 6.85 4.98 3.80 3.80 3.94 3.32 -
P/RPS 2.08 3.56 4.47 1.19 1.62 2.52 3.66 -31.36%
P/EPS 16.84 31.92 42.56 10.62 15.33 26.97 39.05 -42.89%
EY 5.94 3.13 2.35 9.42 6.52 3.71 2.56 75.17%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 3.73 4.79 3.77 3.19 3.06 3.49 3.10 13.11%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 24/10/19 25/07/19 25/04/19 24/01/19 25/10/18 27/07/18 24/04/18 -
Price 6.20 6.70 5.72 3.98 3.70 3.90 3.26 -
P/RPS 2.19 3.48 5.13 1.24 1.57 2.49 3.60 -28.18%
P/EPS 17.69 31.22 48.88 11.12 14.92 26.70 38.35 -40.27%
EY 5.65 3.20 2.05 8.99 6.70 3.75 2.61 67.26%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 3.92 4.69 4.33 3.34 2.98 3.45 3.05 18.19%

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