[TAKAFUL] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
20-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 79.41%
YoY- 10.49%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,428,776 1,591,140 1,288,607 1,145,179 1,095,461 995,991 856,832 8.88%
PBT 211,821 210,420 146,377 131,618 116,284 112,029 100,314 13.25%
Tax -34,801 -34,410 -26,660 -30,427 -24,577 -26,771 -22,659 7.40%
NP 177,020 176,010 119,717 101,191 91,707 85,258 77,655 14.70%
-
NP to SH 176,672 177,392 120,396 101,824 92,156 85,173 77,516 14.70%
-
Tax Rate 16.43% 16.35% 18.21% 23.12% 21.14% 23.90% 22.59% -
Total Cost 1,251,756 1,415,130 1,168,890 1,043,988 1,003,754 910,733 779,177 8.21%
-
Net Worth 1,413,814 1,182,153 931,314 831,256 727,762 3,048,296 582,876 15.89%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,413,814 1,182,153 931,314 831,256 727,762 3,048,296 582,876 15.89%
NOSH 826,792 826,792 824,218 823,145 817,710 815,052 162,814 31.07%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 12.39% 11.06% 9.29% 8.84% 8.37% 8.56% 9.06% -
ROE 12.50% 15.01% 12.93% 12.25% 12.66% 2.79% 13.30% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 172.81 192.47 156.35 139.14 133.97 122.20 526.26 -16.92%
EPS 21.37 21.51 14.62 12.39 11.27 10.45 47.61 -12.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.43 1.13 1.01 0.89 3.74 3.58 -11.57%
Adjusted Per Share Value based on latest NOSH - 823,145
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 170.63 190.02 153.89 136.76 130.82 118.94 102.33 8.88%
EPS 21.10 21.18 14.38 12.16 11.01 10.17 9.26 14.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6884 1.4118 1.1122 0.9927 0.8691 3.6404 0.6961 15.89%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 4.45 6.85 3.94 4.15 4.05 3.80 13.06 -
P/RPS 2.58 3.56 2.52 2.98 3.02 3.11 2.48 0.66%
P/EPS 20.83 31.92 26.97 33.54 35.94 36.36 27.43 -4.47%
EY 4.80 3.13 3.71 2.98 2.78 2.75 3.65 4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 4.79 3.49 4.11 4.55 1.02 3.65 -5.49%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 25/07/19 27/07/18 20/07/17 27/07/16 12/08/15 11/08/14 -
Price 5.00 6.70 3.90 4.05 4.00 3.82 12.74 -
P/RPS 2.89 3.48 2.49 2.91 2.99 3.13 2.42 2.99%
P/EPS 23.40 31.22 26.70 32.74 35.49 36.56 26.76 -2.20%
EY 4.27 3.20 3.75 3.05 2.82 2.74 3.74 2.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 4.69 3.45 4.01 4.49 1.02 3.56 -3.24%

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