[TAKAFUL] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
12-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -7.87%
YoY- 9.88%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,577,214 2,290,358 2,190,922 1,991,982 1,713,664 1,914,960 1,750,342 6.65%
PBT 292,754 263,236 232,568 224,058 200,628 165,586 127,872 14.79%
Tax -53,320 -60,854 -49,154 -53,542 -45,318 -41,446 -23,024 15.01%
NP 239,434 202,382 183,414 170,516 155,310 124,140 104,848 14.74%
-
NP to SH 240,792 203,648 184,312 170,346 155,032 131,876 107,082 14.45%
-
Tax Rate 18.21% 23.12% 21.14% 23.90% 22.59% 25.03% 18.01% -
Total Cost 2,337,780 2,087,976 2,007,508 1,821,466 1,558,354 1,790,820 1,645,494 6.02%
-
Net Worth 931,314 831,256 727,762 3,048,296 582,876 568,206 490,141 11.28%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 931,314 831,256 727,762 3,048,296 582,876 568,206 490,141 11.28%
NOSH 824,218 823,145 817,710 815,052 162,814 162,809 162,837 31.01%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.29% 8.84% 8.37% 8.56% 9.06% 6.48% 5.99% -
ROE 25.86% 24.50% 25.33% 5.59% 26.60% 23.21% 21.85% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 312.70 278.29 267.93 244.40 1,052.53 1,176.19 1,074.90 -18.59%
EPS 29.24 24.78 22.54 20.90 95.22 81.00 65.76 -12.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.01 0.89 3.74 3.58 3.49 3.01 -15.05%
Adjusted Per Share Value based on latest NOSH - 814,832
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 307.78 273.52 261.65 237.89 204.65 228.69 209.03 6.65%
EPS 28.76 24.32 22.01 20.34 18.51 15.75 12.79 14.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1122 0.9927 0.8691 3.6404 0.6961 0.6786 0.5853 11.28%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.94 4.15 4.05 3.80 13.06 7.58 5.76 -
P/RPS 1.26 1.49 1.51 1.55 1.24 0.64 0.54 15.15%
P/EPS 13.49 16.77 17.97 18.18 13.72 9.36 8.76 7.45%
EY 7.42 5.96 5.57 5.50 7.29 10.69 11.42 -6.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 4.11 4.55 1.02 3.65 2.17 1.91 10.56%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/07/18 20/07/17 27/07/16 12/08/15 11/08/14 20/08/13 10/08/12 -
Price 3.90 4.05 4.00 3.82 12.74 8.96 6.42 -
P/RPS 1.25 1.46 1.49 1.56 1.21 0.76 0.60 13.00%
P/EPS 13.35 16.37 17.75 18.28 13.38 11.06 9.76 5.35%
EY 7.49 6.11 5.64 5.47 7.47 9.04 10.24 -5.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.45 4.01 4.49 1.02 3.56 2.57 2.13 8.36%

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