[TAKAFUL] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 27.31%
YoY- 4.08%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 2,532,992 2,249,856 1,728,096 2,078,124 1,716,180 1,235,928 1,157,323 13.93%
PBT 232,664 248,904 178,784 160,984 150,048 112,388 99,753 15.14%
Tax -47,236 -63,820 -41,120 -32,640 -26,620 -24,396 -27,067 9.71%
NP 185,428 185,084 137,664 128,344 123,428 87,992 72,685 16.87%
-
NP to SH 186,492 184,896 140,296 128,892 123,844 89,556 70,462 17.59%
-
Tax Rate 20.30% 25.64% 23.00% 20.28% 17.74% 21.71% 27.13% -
Total Cost 2,347,564 2,064,772 1,590,432 1,949,780 1,592,752 1,147,936 1,084,638 13.72%
-
Net Worth 677,707 634,031 605,734 530,808 483,460 415,214 387,523 9.75%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 677,707 634,031 605,734 530,808 483,460 415,214 387,523 9.75%
NOSH 816,514 162,990 162,831 162,824 162,781 162,829 162,824 30.79%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.32% 8.23% 7.97% 6.18% 7.19% 7.12% 6.28% -
ROE 27.52% 29.16% 23.16% 24.28% 25.62% 21.57% 18.18% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 310.22 1,380.36 1,061.28 1,276.30 1,054.29 759.03 710.78 -12.89%
EPS 22.84 113.44 86.16 79.16 76.08 55.00 43.28 -10.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 3.89 3.72 3.26 2.97 2.55 2.38 -16.08%
Adjusted Per Share Value based on latest NOSH - 162,824
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 302.52 268.70 206.39 248.19 204.96 147.61 138.22 13.93%
EPS 22.27 22.08 16.76 15.39 14.79 10.70 8.42 17.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8094 0.7572 0.7234 0.6339 0.5774 0.4959 0.4628 9.75%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.06 12.96 11.94 7.00 3.39 1.39 1.36 -
P/RPS 1.31 0.94 1.13 0.55 0.32 0.18 0.00 -
P/EPS 17.78 11.42 13.86 8.84 4.46 2.53 0.00 -
EY 5.63 8.75 7.22 11.31 22.44 39.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.89 3.33 3.21 2.15 1.14 0.55 0.68 38.88%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/04/16 25/05/15 26/05/14 22/05/13 28/05/12 25/05/11 20/05/10 -
Price 4.07 3.09 12.84 7.46 3.95 1.62 1.29 -
P/RPS 1.31 0.22 1.21 0.58 0.37 0.21 0.00 -
P/EPS 17.82 2.72 14.90 9.42 5.19 2.95 0.00 -
EY 5.61 36.71 6.71 10.61 19.26 33.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.90 0.79 3.45 2.29 1.33 0.64 0.65 39.98%

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