[TAKAFUL] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -72.16%
YoY- 5.33%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 757,376 997,392 915,495 913,042 918,159 746,174 659,841 2.32%
PBT 129,623 121,550 114,435 114,208 113,313 84,941 72,565 10.14%
Tax -35,768 -34,969 -13,317 -13,277 -17,672 -15,183 -15,738 14.65%
NP 93,855 86,581 101,118 100,931 95,641 69,758 56,827 8.71%
-
NP to SH 93,444 86,774 101,144 101,586 96,443 69,976 56,754 8.66%
-
Tax Rate 27.59% 28.77% 11.64% 11.63% 15.60% 17.87% 21.69% -
Total Cost 663,521 910,811 814,377 812,111 822,518 676,416 603,014 1.60%
-
Net Worth 1,465,284 1,880,149 1,578,417 1,314,599 1,087,968 880,766 788,478 10.87%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,465,284 1,880,149 1,578,417 1,314,599 1,087,968 880,766 788,478 10.87%
NOSH 837,305 835,622 830,784 826,792 824,218 823,145 821,331 0.32%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 12.39% 8.68% 11.05% 11.05% 10.42% 9.35% 8.61% -
ROE 6.38% 4.62% 6.41% 7.73% 8.86% 7.94% 7.20% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 90.45 119.36 110.20 110.43 111.40 90.65 80.34 1.99%
EPS 11.15 10.38 12.18 12.29 11.70 8.50 6.91 8.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 2.25 1.90 1.59 1.32 1.07 0.96 10.52%
Adjusted Per Share Value based on latest NOSH - 826,792
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 90.45 119.11 109.33 109.04 109.65 89.11 78.80 2.32%
EPS 11.16 10.36 12.08 12.13 11.52 8.36 6.78 8.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7499 2.2453 1.885 1.5699 1.2993 1.0518 0.9416 10.87%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.32 3.63 4.75 3.25 4.98 3.32 3.97 -
P/RPS 3.67 3.04 4.31 2.94 4.47 3.66 4.94 -4.83%
P/EPS 29.75 34.96 39.01 26.45 42.56 39.05 57.45 -10.38%
EY 3.36 2.86 2.56 3.78 2.35 2.56 1.74 11.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.61 2.50 2.04 3.77 3.10 4.14 -12.16%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 11/05/22 25/05/21 18/05/20 25/04/19 24/04/18 25/04/17 -
Price 3.38 3.51 4.38 4.72 5.72 3.26 4.01 -
P/RPS 3.74 2.94 3.97 4.27 5.13 3.60 4.99 -4.69%
P/EPS 30.29 33.80 35.98 38.42 48.88 38.35 58.03 -10.26%
EY 3.30 2.96 2.78 2.60 2.05 2.61 1.72 11.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.56 2.31 2.97 4.33 3.05 4.18 -12.07%

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