[TAKAFUL] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 10.64%
YoY- 107.21%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Revenue 1,786,717 1,629,657 1,650,629 1,595,594 1,402,683 1,124,191 1,021,225 7.73%
PBT 200,679 196,207 164,460 127,953 83,759 53,946 23,289 33.24%
Tax -51,806 -42,374 -38,893 -25,579 -37,026 -13,923 1,670 -
NP 148,873 153,833 125,567 102,374 46,733 40,023 24,959 26.86%
-
NP to SH 149,342 152,257 129,939 103,516 49,957 37,486 23,264 28.11%
-
Tax Rate 25.82% 21.60% 23.65% 19.99% 44.21% 25.81% -7.17% -
Total Cost 1,637,844 1,475,824 1,525,062 1,493,220 1,355,950 1,084,168 996,266 6.84%
-
Net Worth 637,728 488,594 569,981 480,554 423,235 383,999 307,681 10.19%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Div 65,236 48,843 35,827 35,831 - 11,424 - -
Div Payout % 43.68% 32.08% 27.57% 34.61% - 30.48% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Net Worth 637,728 488,594 569,981 480,554 423,235 383,999 307,681 10.19%
NOSH 817,600 162,864 162,851 162,899 162,782 162,711 157,785 24.51%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
NP Margin 8.33% 9.44% 7.61% 6.42% 3.33% 3.56% 2.44% -
ROE 23.42% 31.16% 22.80% 21.54% 11.80% 9.76% 7.56% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
RPS 218.53 1,000.62 1,013.58 979.49 861.69 690.91 647.22 -13.47%
EPS 18.27 93.49 79.79 63.55 30.69 23.04 14.74 2.90%
DPS 7.98 30.00 22.00 22.00 0.00 7.00 0.00 -
NAPS 0.78 3.00 3.50 2.95 2.60 2.36 1.95 -11.49%
Adjusted Per Share Value based on latest NOSH - 162,899
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
RPS 213.37 194.62 197.12 190.55 167.51 134.25 121.96 7.73%
EPS 17.83 18.18 15.52 12.36 5.97 4.48 2.78 28.10%
DPS 7.79 5.83 4.28 4.28 0.00 1.36 0.00 -
NAPS 0.7616 0.5835 0.6807 0.5739 0.5054 0.4586 0.3674 10.20%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 31/03/08 -
Price 3.77 12.40 9.37 6.00 1.70 1.34 1.38 -
P/RPS 1.73 1.24 0.92 0.61 0.20 0.19 0.21 32.44%
P/EPS 20.64 13.26 11.74 9.44 5.54 5.82 9.36 11.11%
EY 4.85 7.54 8.52 10.59 18.05 17.19 10.68 -9.98%
DY 2.12 2.42 2.35 3.67 0.00 5.22 0.00 -
P/NAPS 4.83 4.13 2.68 2.03 0.65 0.57 0.71 29.11%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Date 06/11/15 10/11/14 22/11/13 20/11/12 24/11/11 25/11/10 23/05/08 -
Price 3.78 11.44 9.40 5.21 1.86 1.28 1.40 -
P/RPS 1.73 1.14 0.93 0.53 0.22 0.19 0.22 31.62%
P/EPS 20.69 12.24 11.78 8.20 6.06 5.56 9.50 10.92%
EY 4.83 8.17 8.49 12.20 16.50 18.00 10.53 -9.86%
DY 2.11 2.62 2.34 4.22 0.00 5.47 0.00 -
P/NAPS 4.85 3.81 2.69 1.77 0.72 0.54 0.72 28.94%

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