[TAKAFUL] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 24.88%
YoY- 37.34%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,128,942 1,010,807 877,989 774,935 779,912 701,507 517,738 13.86%
PBT 115,333 133,753 140,110 117,237 85,564 102,828 56,018 12.78%
Tax -45,047 -58,222 16,400 -13,410 -7,916 -12,710 -342 125.48%
NP 70,286 75,531 156,510 103,827 77,648 90,118 55,676 3.95%
-
NP to SH 70,315 74,856 156,136 103,150 75,105 90,571 56,304 3.77%
-
Tax Rate 39.06% 43.53% -11.71% 11.44% 9.25% 12.36% 0.61% -
Total Cost 1,058,656 935,276 721,479 671,108 702,264 611,389 462,062 14.81%
-
Net Worth 1,682,984 1,983,272 1,799,340 1,511,388 1,223,652 980,494 814,914 12.84%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 112,971 999 996 1,653 1,235 1,234 -
Div Payout % - 150.92% 0.64% 0.97% 2.20% 1.36% 2.19% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,682,984 1,983,272 1,799,340 1,511,388 1,223,652 980,494 814,914 12.84%
NOSH 837,305 837,305 835,622 830,433 826,792 824,218 823,145 0.28%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.23% 7.47% 17.83% 13.40% 9.96% 12.85% 10.75% -
ROE 4.18% 3.77% 8.68% 6.82% 6.14% 9.24% 6.91% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 134.83 120.79 105.40 93.32 94.33 85.14 62.90 13.54%
EPS 8.40 8.95 18.74 12.42 9.08 10.99 6.84 3.48%
DPS 0.00 13.50 0.12 0.12 0.20 0.15 0.15 -
NAPS 2.01 2.37 2.16 1.82 1.48 1.19 0.99 12.52%
Adjusted Per Share Value based on latest NOSH - 830,433
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 134.82 120.71 104.85 92.54 93.14 83.78 61.83 13.86%
EPS 8.40 8.94 18.65 12.32 8.97 10.82 6.72 3.78%
DPS 0.00 13.49 0.12 0.12 0.20 0.15 0.15 -
NAPS 2.0099 2.3685 2.1488 1.8049 1.4613 1.1709 0.9732 12.84%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.70 3.44 3.70 4.84 5.70 3.80 3.76 -
P/RPS 2.74 2.85 3.51 5.19 6.04 4.46 5.98 -12.19%
P/EPS 44.06 38.46 19.74 38.97 62.75 34.57 54.97 -3.61%
EY 2.27 2.60 5.07 2.57 1.59 2.89 1.82 3.74%
DY 0.00 3.92 0.03 0.02 0.04 0.04 0.04 -
P/NAPS 1.84 1.45 1.71 2.66 3.85 3.19 3.80 -11.38%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 24/02/23 24/02/22 23/02/21 25/02/20 24/01/19 25/01/18 -
Price 3.92 3.48 3.57 4.36 4.77 3.98 3.59 -
P/RPS 2.91 2.88 3.39 4.67 5.06 4.67 5.71 -10.62%
P/EPS 46.68 38.90 19.05 35.10 52.51 36.21 52.48 -1.93%
EY 2.14 2.57 5.25 2.85 1.90 2.76 1.91 1.91%
DY 0.00 3.88 0.03 0.03 0.04 0.04 0.04 -
P/NAPS 1.95 1.47 1.65 2.40 3.22 3.34 3.63 -9.83%

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