[TAKAFUL] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 31.37%
YoY- 27.94%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 490,819 403,343 401,486 378,504 316,127 304,187 357,558 5.41%
PBT 40,855 47,764 44,233 53,743 38,899 41,394 23,733 9.46%
Tax -2,033 -6,890 -17,792 -12,204 -6,173 -6,439 -20,554 -31.97%
NP 38,822 40,874 26,441 41,539 32,726 34,955 3,179 51.69%
-
NP to SH 39,264 36,383 29,748 41,484 32,424 34,695 5,737 37.74%
-
Tax Rate 4.98% 14.43% 40.22% 22.71% 15.87% 15.56% 86.61% -
Total Cost 451,997 362,469 375,045 336,965 283,401 269,232 354,379 4.13%
-
Net Worth 731,066 685,240 583,869 571,463 499,942 452,614 391,159 10.97%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 985 - 65,236 48,843 16,284 11,396 - -
Div Payout % 2.51% - 219.30% 117.74% 50.22% 32.85% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 731,066 685,240 583,869 571,463 499,942 452,614 391,159 10.97%
NOSH 821,422 815,762 163,092 162,810 162,847 162,810 162,982 30.90%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.91% 10.13% 6.59% 10.97% 10.35% 11.49% 0.89% -
ROE 5.37% 5.31% 5.09% 7.26% 6.49% 7.67% 1.47% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 59.75 49.44 246.17 232.48 194.12 186.83 219.38 -19.47%
EPS 4.78 4.46 18.24 25.48 19.91 21.31 3.52 5.22%
DPS 0.12 0.00 40.00 30.00 10.00 7.00 0.00 -
NAPS 0.89 0.84 3.58 3.51 3.07 2.78 2.40 -15.22%
Adjusted Per Share Value based on latest NOSH - 162,810
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 58.61 48.17 47.95 45.20 37.75 36.33 42.70 5.41%
EPS 4.69 4.34 3.55 4.95 3.87 4.14 0.69 37.59%
DPS 0.12 0.00 7.79 5.83 1.94 1.36 0.00 -
NAPS 0.8731 0.8183 0.6973 0.6825 0.597 0.5405 0.4671 10.97%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.14 3.90 11.28 10.30 5.44 1.84 1.35 -
P/RPS 6.93 7.89 4.58 4.43 2.80 0.98 0.62 49.47%
P/EPS 86.61 87.44 61.84 40.42 27.32 8.63 38.35 14.52%
EY 1.15 1.14 1.62 2.47 3.66 11.58 2.61 -12.75%
DY 0.03 0.00 3.55 2.91 1.84 3.80 0.00 -
P/NAPS 4.65 4.64 3.15 2.93 1.77 0.66 0.56 42.25%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/01/17 27/01/16 10/02/15 17/02/14 25/02/13 22/02/12 23/02/11 -
Price 4.05 3.76 11.30 10.22 5.41 1.96 1.38 -
P/RPS 6.78 7.60 4.59 4.40 2.79 1.05 0.63 48.53%
P/EPS 84.73 84.30 61.95 40.11 27.17 9.20 39.20 13.69%
EY 1.18 1.19 1.61 2.49 3.68 10.87 2.55 -12.04%
DY 0.03 0.00 3.54 2.94 1.85 3.57 0.00 -
P/NAPS 4.55 4.48 3.16 2.91 1.76 0.71 0.58 40.91%

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