[TAKAFUL] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
17-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 48.68%
YoY- 14.57%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,344,652 1,937,558 1,621,421 1,522,434 1,385,231 1,251,153 1,334,502 9.84%
PBT 332,175 234,176 197,635 180,123 156,446 142,464 125,561 17.59%
Tax -43,524 -31,677 -48,238 -44,481 -34,014 -30,170 -32,720 4.86%
NP 288,651 202,499 149,397 135,642 122,432 112,294 92,841 20.80%
-
NP to SH 289,732 204,353 150,395 137,018 119,594 110,773 97,515 19.89%
-
Tax Rate 13.10% 13.53% 24.41% 24.69% 21.74% 21.18% 26.06% -
Total Cost 2,056,001 1,735,059 1,472,024 1,386,792 1,262,799 1,138,859 1,241,661 8.76%
-
Net Worth 1,306,331 1,022,030 879,955 779,471 636,746 613,867 569,882 14.81%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - 19,538 -
Div Payout % - - - - - - 20.04% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,306,331 1,022,030 879,955 779,471 636,746 613,867 569,882 14.81%
NOSH 826,792 824,218 823,145 820,943 816,341 162,829 162,823 31.08%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.31% 10.45% 9.21% 8.91% 8.84% 8.98% 6.96% -
ROE 22.18% 19.99% 17.09% 17.58% 18.78% 18.05% 17.11% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 283.58 235.08 197.16 185.55 169.69 768.38 819.60 -16.20%
EPS 35.10 24.81 18.29 16.74 14.65 68.03 59.89 -8.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
NAPS 1.58 1.24 1.07 0.95 0.78 3.77 3.50 -12.40%
Adjusted Per Share Value based on latest NOSH - 820,943
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 280.00 231.39 193.63 181.81 165.43 149.42 159.37 9.84%
EPS 34.60 24.40 17.96 16.36 14.28 13.23 11.65 19.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.33 -
NAPS 1.5601 1.2205 1.0509 0.9309 0.7604 0.7331 0.6806 14.81%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 5.90 3.80 3.80 4.17 3.77 12.40 9.37 -
P/RPS 2.08 1.62 1.93 2.25 2.22 1.61 1.14 10.53%
P/EPS 16.84 15.33 20.78 24.97 25.73 18.23 15.65 1.22%
EY 5.94 6.52 4.81 4.00 3.89 5.49 6.39 -1.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
P/NAPS 3.73 3.06 3.55 4.39 4.83 3.29 2.68 5.66%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 24/10/19 25/10/18 20/10/17 17/10/16 06/11/15 10/11/14 22/11/13 -
Price 6.20 3.70 3.83 4.22 3.78 11.44 9.40 -
P/RPS 2.19 1.57 1.94 2.27 2.23 1.49 1.15 11.32%
P/EPS 17.69 14.92 20.94 25.27 25.80 16.82 15.70 2.00%
EY 5.65 6.70 4.77 3.96 3.88 5.95 6.37 -1.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
P/NAPS 3.92 2.98 3.58 4.44 4.85 3.03 2.69 6.47%

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