[TAKAFUL] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -0.62%
YoY- 4.08%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 633,248 562,464 432,024 519,531 429,045 308,982 293,029 13.69%
PBT 58,166 62,226 44,696 40,246 37,512 28,097 20,910 18.57%
Tax -11,809 -15,955 -10,280 -8,160 -6,655 -6,099 -5,464 13.69%
NP 46,357 46,271 34,416 32,086 30,857 21,998 15,446 20.08%
-
NP to SH 46,623 46,224 35,074 32,223 30,961 22,389 15,348 20.32%
-
Tax Rate 20.30% 25.64% 23.00% 20.28% 17.74% 21.71% 26.13% -
Total Cost 586,891 516,193 397,608 487,445 398,188 286,984 277,583 13.27%
-
Net Worth 677,707 634,031 605,734 530,808 483,460 415,214 387,362 9.76%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 677,707 634,031 605,734 530,808 483,460 415,214 387,362 9.76%
NOSH 816,514 162,990 162,831 162,824 162,781 162,829 162,757 30.80%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.32% 8.23% 7.97% 6.18% 7.19% 7.12% 5.27% -
ROE 6.88% 7.29% 5.79% 6.07% 6.40% 5.39% 3.96% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 77.55 345.09 265.32 319.07 263.57 189.76 180.04 -13.08%
EPS 5.71 28.36 21.54 19.79 19.02 13.75 9.43 -8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 3.89 3.72 3.26 2.97 2.55 2.38 -16.08%
Adjusted Per Share Value based on latest NOSH - 162,824
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 75.62 67.17 51.59 62.04 51.24 36.90 34.99 13.69%
EPS 5.57 5.52 4.19 3.85 3.70 2.67 1.83 20.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8093 0.7572 0.7234 0.6339 0.5774 0.4959 0.4626 9.76%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.06 12.96 11.94 7.00 3.39 1.39 1.36 -
P/RPS 5.23 3.76 4.50 2.19 1.29 0.73 0.00 -
P/EPS 71.10 45.70 55.43 35.37 17.82 10.11 0.00 -
EY 1.41 2.19 1.80 2.83 5.61 9.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.89 3.33 3.21 2.15 1.14 0.55 0.68 38.88%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/04/16 25/05/15 26/05/14 22/05/13 28/05/12 25/05/11 20/05/10 -
Price 4.07 3.09 12.84 7.46 3.95 1.62 1.29 -
P/RPS 5.25 0.90 4.84 2.34 1.50 0.85 0.00 -
P/EPS 71.28 10.90 59.61 37.70 20.77 11.78 0.00 -
EY 1.40 9.18 1.68 2.65 4.82 8.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.90 0.79 3.45 2.29 1.33 0.64 0.65 39.98%

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