[TAKAFUL] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
27-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 97.66%
YoY- 8.2%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,591,140 1,288,607 1,145,179 1,095,461 995,991 856,832 957,480 8.82%
PBT 210,420 146,377 131,618 116,284 112,029 100,314 82,793 16.81%
Tax -34,410 -26,660 -30,427 -24,577 -26,771 -22,659 -20,723 8.81%
NP 176,010 119,717 101,191 91,707 85,258 77,655 62,070 18.96%
-
NP to SH 177,392 120,396 101,824 92,156 85,173 77,516 65,938 17.92%
-
Tax Rate 16.35% 18.21% 23.12% 21.14% 23.90% 22.59% 25.03% -
Total Cost 1,415,130 1,168,890 1,043,988 1,003,754 910,733 779,177 895,410 7.92%
-
Net Worth 1,182,153 931,314 831,256 727,762 3,048,296 582,876 568,206 12.98%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,182,153 931,314 831,256 727,762 3,048,296 582,876 568,206 12.98%
NOSH 826,792 824,218 823,145 817,710 815,052 162,814 162,809 31.08%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 11.06% 9.29% 8.84% 8.37% 8.56% 9.06% 6.48% -
ROE 15.01% 12.93% 12.25% 12.66% 2.79% 13.30% 11.60% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 192.47 156.35 139.14 133.97 122.20 526.26 588.10 -16.97%
EPS 21.51 14.62 12.39 11.27 10.45 47.61 40.50 -10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.13 1.01 0.89 3.74 3.58 3.49 -13.81%
Adjusted Per Share Value based on latest NOSH - 820,414
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 190.03 153.90 136.77 130.83 118.95 102.33 114.35 8.82%
EPS 21.19 14.38 12.16 11.01 10.17 9.26 7.88 17.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4119 1.1123 0.9928 0.8692 3.6406 0.6961 0.6786 12.98%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 6.85 3.94 4.15 4.05 3.80 13.06 7.58 -
P/RPS 3.56 2.52 2.98 3.02 3.11 2.48 1.29 18.42%
P/EPS 31.92 26.97 33.54 35.94 36.36 27.43 18.72 9.29%
EY 3.13 3.71 2.98 2.78 2.75 3.65 5.34 -8.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.79 3.49 4.11 4.55 1.02 3.65 2.17 14.10%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 25/07/19 27/07/18 20/07/17 27/07/16 12/08/15 11/08/14 20/08/13 -
Price 6.70 3.90 4.05 4.00 3.82 12.74 8.96 -
P/RPS 3.48 2.49 2.91 2.99 3.13 2.42 1.52 14.79%
P/EPS 31.22 26.70 32.74 35.49 36.56 26.76 22.12 5.90%
EY 3.20 3.75 3.05 2.82 2.74 3.74 4.52 -5.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.69 3.45 4.01 4.49 1.02 3.56 2.57 10.54%

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