[TAKAFUL] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -6.34%
YoY- 106.66%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 426,973 389,240 394,321 377,022 416,236 408,916 301,756 5.95%
PBT 63,839 44,417 42,150 42,768 22,623 10,108 11,933 32.21%
Tax -19,904 -7,243 -7,511 -11,997 -7,629 -5,052 -2,703 39.43%
NP 43,935 37,174 34,639 30,771 14,994 5,056 9,230 29.66%
-
NP to SH 44,862 34,421 33,257 31,577 15,280 5,323 8,640 31.55%
-
Tax Rate 31.18% 16.31% 17.82% 28.05% 33.72% 49.98% 22.65% -
Total Cost 383,038 352,066 359,682 346,251 401,242 403,860 292,526 4.59%
-
Net Worth 779,471 637,728 614,000 569,981 480,554 423,235 383,999 12.51%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 19,542 24,434 - - -
Div Payout % - - - 61.89% 159.91% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 779,471 637,728 614,000 569,981 480,554 423,235 383,999 12.51%
NOSH 820,943 817,600 162,864 162,851 162,899 162,782 162,711 30.93%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.29% 9.55% 8.78% 8.16% 3.60% 1.24% 3.06% -
ROE 5.76% 5.40% 5.42% 5.54% 3.18% 1.26% 2.25% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 52.04 47.61 242.12 231.51 255.52 251.20 185.45 -19.07%
EPS 5.47 4.21 20.42 19.39 9.38 3.27 5.31 0.49%
DPS 0.00 0.00 0.00 12.00 15.00 0.00 0.00 -
NAPS 0.95 0.78 3.77 3.50 2.95 2.60 2.36 -14.05%
Adjusted Per Share Value based on latest NOSH - 162,851
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 50.99 46.48 47.09 45.02 49.71 48.83 36.04 5.94%
EPS 5.36 4.11 3.97 3.77 1.82 0.64 1.03 31.60%
DPS 0.00 0.00 0.00 2.33 2.92 0.00 0.00 -
NAPS 0.9309 0.7616 0.7333 0.6807 0.5739 0.5054 0.4586 12.51%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.17 3.77 12.40 9.37 6.00 1.70 1.34 -
P/RPS 8.01 7.92 5.12 4.05 2.35 0.68 0.72 49.35%
P/EPS 76.27 89.55 60.72 48.32 63.97 51.99 25.24 20.21%
EY 1.31 1.12 1.65 2.07 1.56 1.92 3.96 -16.82%
DY 0.00 0.00 0.00 1.28 2.50 0.00 0.00 -
P/NAPS 4.39 4.83 3.29 2.68 2.03 0.65 0.57 40.48%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/10/16 06/11/15 10/11/14 22/11/13 20/11/12 24/11/11 25/11/10 -
Price 4.22 3.78 11.44 9.40 5.21 1.86 1.28 -
P/RPS 8.11 7.94 4.73 4.06 2.04 0.74 0.69 50.72%
P/EPS 77.18 89.79 56.02 48.48 55.54 56.88 24.11 21.37%
EY 1.30 1.11 1.78 2.06 1.80 1.76 4.15 -17.57%
DY 0.00 0.00 0.00 1.28 2.88 0.00 0.00 -
P/NAPS 4.44 4.85 3.03 2.69 1.77 0.72 0.54 42.02%

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