[TAKAFUL] QoQ TTM 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- -2.71%
YoY- 7.2%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 3,391,624 3,260,907 3,179,010 3,075,956 3,145,108 2,959,633 2,957,180 9.59%
PBT 457,243 445,815 438,700 415,827 425,158 427,048 426,821 4.71%
Tax -71,677 -48,152 -26,500 -56,310 -55,652 -63,284 -63,244 8.72%
NP 385,566 397,663 412,200 359,517 369,506 363,764 363,577 4.00%
-
NP to SH 385,131 397,053 411,423 358,437 368,433 361,978 362,420 4.14%
-
Tax Rate 15.68% 10.80% 6.04% 13.54% 13.09% 14.82% 14.82% -
Total Cost 3,006,058 2,863,244 2,766,810 2,716,439 2,775,602 2,595,869 2,593,603 10.36%
-
Net Worth 1,923,662 1,880,149 1,799,340 1,754,806 1,679,174 1,578,417 1,511,388 17.49%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 999 999 999 996 996 996 996 0.20%
Div Payout % 0.26% 0.25% 0.24% 0.28% 0.27% 0.28% 0.27% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,923,662 1,880,149 1,799,340 1,754,806 1,679,174 1,578,417 1,511,388 17.49%
NOSH 837,305 835,622 835,622 835,622 835,622 830,784 830,433 0.55%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.37% 12.19% 12.97% 11.69% 11.75% 12.29% 12.29% -
ROE 20.02% 21.12% 22.87% 20.43% 21.94% 22.93% 23.98% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 405.51 390.24 381.62 368.10 376.47 356.26 356.10 9.07%
EPS 46.05 47.52 49.39 42.89 44.10 43.57 43.64 3.65%
DPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
NAPS 2.30 2.25 2.16 2.10 2.01 1.90 1.82 16.93%
Adjusted Per Share Value based on latest NOSH - 835,622
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 405.04 389.43 379.65 367.34 375.60 353.45 353.15 9.59%
EPS 45.99 47.42 49.13 42.81 44.00 43.23 43.28 4.14%
DPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
NAPS 2.2973 2.2453 2.1488 2.0956 2.0053 1.885 1.8049 17.49%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.23 3.63 3.70 4.22 4.35 4.75 4.84 -
P/RPS 0.80 0.93 0.97 1.15 1.16 1.33 1.36 -29.86%
P/EPS 7.01 7.64 7.49 9.84 9.86 10.90 11.09 -26.40%
EY 14.26 13.09 13.35 10.16 10.14 9.17 9.02 35.82%
DY 0.04 0.03 0.03 0.03 0.03 0.03 0.02 58.94%
P/NAPS 1.40 1.61 1.71 2.01 2.16 2.50 2.66 -34.88%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 04/08/22 11/05/22 24/02/22 23/11/21 25/08/21 25/05/21 23/02/21 -
Price 3.36 3.51 3.57 3.68 4.52 4.38 4.36 -
P/RPS 0.83 0.90 0.94 1.00 1.20 1.23 1.22 -22.70%
P/EPS 7.30 7.39 7.23 8.58 10.25 10.05 9.99 -18.91%
EY 13.70 13.54 13.83 11.66 9.76 9.95 10.01 23.34%
DY 0.04 0.03 0.03 0.03 0.03 0.03 0.03 21.20%
P/NAPS 1.46 1.56 1.65 1.75 2.25 2.31 2.40 -28.27%

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