[TAKAFUL] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
25-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 69.73%
YoY- 35.88%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 2,301,021 2,182,245 2,344,652 1,937,558 1,621,421 1,522,434 1,385,231 8.81%
PBT 298,590 309,584 332,175 234,176 197,635 180,123 156,446 11.36%
Tax -42,900 -49,834 -43,524 -31,677 -48,238 -44,481 -34,014 3.94%
NP 255,690 259,750 288,651 202,499 149,397 135,642 122,432 13.04%
-
NP to SH 255,287 259,270 289,732 204,353 150,395 137,018 119,594 13.45%
-
Tax Rate 14.37% 16.10% 13.10% 13.53% 24.41% 24.69% 21.74% -
Total Cost 2,045,331 1,922,495 2,056,001 1,735,059 1,472,024 1,386,792 1,262,799 8.36%
-
Net Worth 1,754,806 1,500,649 1,306,331 1,022,030 879,955 779,471 636,746 18.38%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,754,806 1,500,649 1,306,331 1,022,030 879,955 779,471 636,746 18.38%
NOSH 835,622 830,433 826,792 824,218 823,145 820,943 816,341 0.38%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 11.11% 11.90% 12.31% 10.45% 9.21% 8.91% 8.84% -
ROE 14.55% 17.28% 22.18% 19.99% 17.09% 17.58% 18.78% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 275.37 263.21 283.58 235.08 197.16 185.55 169.69 8.39%
EPS 30.61 31.30 35.10 24.81 18.29 16.74 14.65 13.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.81 1.58 1.24 1.07 0.95 0.78 17.92%
Adjusted Per Share Value based on latest NOSH - 824,218
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 274.81 260.63 280.02 231.40 193.65 181.83 165.44 8.81%
EPS 30.49 30.96 34.60 24.41 17.96 16.36 14.28 13.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0958 1.7922 1.5602 1.2206 1.0509 0.9309 0.7605 18.38%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 4.22 4.91 5.90 3.80 3.80 4.17 3.77 -
P/RPS 1.53 1.87 2.08 1.62 1.93 2.25 2.22 -6.01%
P/EPS 13.81 15.70 16.84 15.33 20.78 24.97 25.73 -9.84%
EY 7.24 6.37 5.94 6.52 4.81 4.00 3.89 10.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.71 3.73 3.06 3.55 4.39 4.83 -13.58%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 23/11/21 24/11/20 24/10/19 25/10/18 20/10/17 17/10/16 06/11/15 -
Price 3.68 4.78 6.20 3.70 3.83 4.22 3.78 -
P/RPS 1.34 1.82 2.19 1.57 1.94 2.27 2.23 -8.13%
P/EPS 12.05 15.29 17.69 14.92 20.94 25.27 25.80 -11.90%
EY 8.30 6.54 5.65 6.70 4.77 3.96 3.88 13.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.64 3.92 2.98 3.58 4.44 4.85 -15.61%

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