[TAKAFUL] YoY Quarter Result on 30-Jun-2022 [#2]

Announcement Date
04-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -19.77%
YoY- -14.62%
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 831,926 701,209 515,734 672,981 542,433 485,338 462,213 10.28%
PBT 107,151 95,723 97,613 97,107 61,436 59,053 58,118 10.72%
Tax -37,417 -13,892 -21,524 -16,738 -11,477 -14,689 -12,768 19.61%
NP 69,734 81,831 76,089 80,369 49,959 44,364 45,350 7.43%
-
NP to SH 69,619 81,541 75,086 80,949 50,420 45,070 45,533 7.32%
-
Tax Rate 34.92% 14.51% 22.05% 17.24% 18.68% 24.87% 21.97% -
Total Cost 762,192 619,378 439,645 592,612 492,474 440,974 416,863 10.57%
-
Net Worth 1,923,662 1,679,174 1,413,814 1,182,153 931,314 831,256 730,168 17.51%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 1,923,662 1,679,174 1,413,814 1,182,153 931,314 831,256 730,168 17.51%
NOSH 837,305 835,622 826,792 826,792 824,218 823,145 820,414 0.34%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 8.38% 11.67% 14.75% 11.94% 9.21% 9.14% 9.81% -
ROE 3.62% 4.86% 5.31% 6.85% 5.41% 5.42% 6.24% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 99.47 83.94 62.38 81.41 65.82 58.97 56.34 9.93%
EPS 8.32 9.76 9.08 9.79 6.12 5.48 5.55 6.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.01 1.71 1.43 1.13 1.01 0.89 17.13%
Adjusted Per Share Value based on latest NOSH - 837,305
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 99.36 83.75 61.59 80.37 64.78 57.96 55.20 10.28%
EPS 8.31 9.74 8.97 9.67 6.02 5.38 5.44 7.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2974 2.0054 1.6885 1.4119 1.1123 0.9928 0.872 17.51%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 3.23 4.35 4.45 6.85 3.94 4.15 4.05 -
P/RPS 3.25 5.18 7.13 8.41 5.99 7.04 7.19 -12.39%
P/EPS 38.80 44.57 49.00 69.95 64.40 75.78 72.97 -9.98%
EY 2.58 2.24 2.04 1.43 1.55 1.32 1.37 11.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.16 2.60 4.79 3.49 4.11 4.55 -17.82%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 04/08/22 25/08/21 25/08/20 25/07/19 27/07/18 20/07/17 27/07/16 -
Price 3.36 4.52 5.00 6.70 3.90 4.05 4.00 -
P/RPS 3.38 5.39 8.02 8.23 5.93 6.87 7.10 -11.63%
P/EPS 40.37 46.31 55.06 68.42 63.75 73.96 72.07 -9.20%
EY 2.48 2.16 1.82 1.46 1.57 1.35 1.39 10.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.25 2.92 4.69 3.45 4.01 4.49 -17.06%

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