[TAKAFUL] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 104.63%
YoY- 23.15%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,095,461 995,991 856,832 957,480 875,171 636,208 1,065,740 0.45%
PBT 116,284 112,029 100,314 82,793 63,936 49,917 66,892 9.64%
Tax -24,577 -26,771 -22,659 -20,723 -11,512 -11,419 -17,769 5.54%
NP 91,707 85,258 77,655 62,070 52,424 38,498 49,123 10.95%
-
NP to SH 92,156 85,173 77,516 65,938 53,541 38,897 46,519 12.05%
-
Tax Rate 21.14% 23.90% 22.59% 25.03% 18.01% 22.88% 26.56% -
Total Cost 1,003,754 910,733 779,177 895,410 822,747 597,710 1,016,617 -0.21%
-
Net Worth 727,762 3,048,296 582,876 568,206 490,141 423,324 385,894 11.14%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - 11,397 -
Div Payout % - - - - - - 24.50% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 727,762 3,048,296 582,876 568,206 490,141 423,324 385,894 11.14%
NOSH 817,710 815,052 162,814 162,809 162,837 162,817 162,824 30.82%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.37% 8.56% 9.06% 6.48% 5.99% 6.05% 4.61% -
ROE 12.66% 2.79% 13.30% 11.60% 10.92% 9.19% 12.05% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 133.97 122.20 526.26 588.10 537.45 390.75 654.53 -23.21%
EPS 11.27 10.45 47.61 40.50 32.88 23.89 28.57 -14.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
NAPS 0.89 3.74 3.58 3.49 3.01 2.60 2.37 -15.04%
Adjusted Per Share Value based on latest NOSH - 162,795
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 130.83 118.95 102.33 114.35 104.52 75.98 127.28 0.45%
EPS 11.01 10.17 9.26 7.88 6.39 4.65 5.56 12.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
NAPS 0.8692 3.6406 0.6961 0.6786 0.5854 0.5056 0.4609 11.14%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.05 3.80 13.06 7.58 5.76 1.87 1.29 -
P/RPS 3.02 3.11 2.48 1.29 1.07 0.48 0.00 -
P/EPS 35.94 36.36 27.43 18.72 17.52 7.83 0.00 -
EY 2.78 2.75 3.65 5.34 5.71 12.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 1.02 3.65 2.17 1.91 0.72 0.65 38.26%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 27/07/16 12/08/15 11/08/14 20/08/13 10/08/12 23/08/11 25/08/10 -
Price 4.00 3.82 12.74 8.96 6.42 1.96 1.39 -
P/RPS 2.99 3.13 2.42 1.52 1.19 0.50 0.00 -
P/EPS 35.49 36.56 26.76 22.12 19.53 8.20 0.00 -
EY 2.82 2.74 3.74 4.52 5.12 12.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.49 1.02 3.56 2.57 2.13 0.75 0.70 36.27%

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