[TAKAFUL] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
12-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -15.74%
YoY- -8.19%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 542,433 485,338 462,213 433,527 424,808 437,949 446,126 3.30%
PBT 61,436 59,053 58,118 49,803 55,618 42,547 26,424 15.09%
Tax -11,477 -14,689 -12,768 -10,816 -12,379 -12,563 -4,857 15.40%
NP 49,959 44,364 45,350 38,987 43,239 29,984 21,567 15.02%
-
NP to SH 50,420 45,070 45,533 38,949 42,422 33,715 22,580 14.31%
-
Tax Rate 18.68% 24.87% 21.97% 21.72% 22.26% 29.53% 18.38% -
Total Cost 492,474 440,974 416,863 394,540 381,569 407,965 424,559 2.50%
-
Net Worth 931,314 831,256 730,168 3,047,473 582,549 568,157 490,020 11.29%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 931,314 831,256 730,168 3,047,473 582,549 568,157 490,020 11.29%
NOSH 824,218 823,145 820,414 814,832 162,723 162,795 162,797 31.02%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.21% 9.14% 9.81% 8.99% 10.18% 6.85% 4.83% -
ROE 5.41% 5.42% 6.24% 1.28% 7.28% 5.93% 4.61% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 65.82 58.97 56.34 53.20 261.06 269.02 274.04 -21.14%
EPS 6.12 5.48 5.55 4.78 26.07 20.71 13.87 -12.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.01 0.89 3.74 3.58 3.49 3.01 -15.05%
Adjusted Per Share Value based on latest NOSH - 814,832
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 64.78 57.96 55.20 51.77 50.73 52.30 53.28 3.30%
EPS 6.02 5.38 5.44 4.65 5.07 4.03 2.70 14.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1122 0.9927 0.872 3.6394 0.6957 0.6785 0.5852 11.29%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.94 4.15 4.05 3.80 13.06 7.58 5.76 -
P/RPS 5.99 7.04 7.19 7.14 5.00 2.82 2.10 19.07%
P/EPS 64.40 75.78 72.97 79.50 50.10 36.60 41.53 7.58%
EY 1.55 1.32 1.37 1.26 2.00 2.73 2.41 -7.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 4.11 4.55 1.02 3.65 2.17 1.91 10.56%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/07/18 20/07/17 27/07/16 12/08/15 11/08/14 20/08/13 10/08/12 -
Price 3.90 4.05 4.00 3.82 12.74 8.96 6.42 -
P/RPS 5.93 6.87 7.10 7.18 4.88 3.33 2.34 16.75%
P/EPS 63.75 73.96 72.07 79.92 48.87 43.26 46.29 5.47%
EY 1.57 1.35 1.39 1.25 2.05 2.31 2.16 -5.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.45 4.01 4.49 1.02 3.56 2.57 2.13 8.36%

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