[TAKAFUL] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
24-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 35.42%
YoY- 23.3%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 3,661,980 3,652,168 3,672,636 2,984,696 2,639,364 2,532,992 2,249,856 8.44%
PBT 457,740 456,832 453,252 339,764 290,260 232,664 248,904 10.67%
Tax -53,268 -53,108 -70,688 -60,732 -62,952 -47,236 -63,820 -2.96%
NP 404,472 403,724 382,564 279,032 227,308 185,428 185,084 13.90%
-
NP to SH 404,576 406,344 385,772 279,904 227,016 186,492 184,896 13.92%
-
Tax Rate 11.64% 11.63% 15.60% 17.87% 21.69% 20.30% 25.64% -
Total Cost 3,257,508 3,248,444 3,290,072 2,705,664 2,412,056 2,347,564 2,064,772 7.88%
-
Net Worth 1,578,417 1,314,599 1,087,968 880,766 788,478 677,707 634,031 16.40%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,578,417 1,314,599 1,087,968 880,766 788,478 677,707 634,031 16.40%
NOSH 830,784 826,792 824,218 823,145 821,331 816,514 162,990 31.15%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.05% 11.05% 10.42% 9.35% 8.61% 7.32% 8.23% -
ROE 25.63% 30.91% 35.46% 31.78% 28.79% 27.52% 29.16% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 440.81 441.73 445.59 362.60 321.35 310.22 1,380.36 -17.31%
EPS 48.72 49.16 46.80 34.00 27.64 22.84 113.44 -13.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.59 1.32 1.07 0.96 0.83 3.89 -11.24%
Adjusted Per Share Value based on latest NOSH - 823,145
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 437.32 436.15 438.60 356.44 315.20 302.50 268.68 8.44%
EPS 48.32 48.53 46.07 33.43 27.11 22.27 22.08 13.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.885 1.5699 1.2993 1.0518 0.9416 0.8093 0.7572 16.40%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 4.75 3.25 4.98 3.32 3.97 4.06 12.96 -
P/RPS 1.08 0.74 1.12 0.92 1.24 1.31 0.94 2.33%
P/EPS 9.75 6.61 10.64 9.76 14.36 17.78 11.42 -2.59%
EY 10.25 15.12 9.40 10.24 6.96 5.63 8.75 2.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.04 3.77 3.10 4.14 4.89 3.33 -4.66%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 18/05/20 25/04/19 24/04/18 25/04/17 19/04/16 25/05/15 -
Price 4.38 4.72 5.72 3.26 4.01 4.07 3.09 -
P/RPS 0.99 1.07 1.28 0.90 1.25 1.31 0.22 28.46%
P/EPS 8.99 9.60 12.22 9.59 14.51 17.82 2.72 22.02%
EY 11.12 10.41 8.18 10.43 6.89 5.61 36.71 -18.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.97 4.33 3.05 4.18 4.90 0.79 19.56%

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