[TAKAFUL] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
24-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 8.07%
YoY- 45.9%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 3,631,724 3,075,956 2,962,157 3,046,159 2,455,296 2,112,240 1,925,777 11.14%
PBT 506,374 415,827 395,148 435,003 290,194 238,490 227,887 14.22%
Tax -106,322 -56,310 -57,750 -56,234 -32,019 -50,271 -51,371 12.88%
NP 400,052 359,517 337,398 378,769 258,175 188,219 176,516 14.60%
-
NP to SH 399,797 358,437 334,375 380,303 260,657 189,659 173,401 14.93%
-
Tax Rate 21.00% 13.54% 14.61% 12.93% 11.03% 21.08% 22.54% -
Total Cost 3,231,672 2,716,439 2,624,759 2,667,390 2,197,121 1,924,021 1,749,261 10.76%
-
Net Worth 2,000,009 1,754,806 1,500,649 1,306,331 1,022,030 879,955 779,471 16.99%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 999 996 1,653 1,235 1,234 985 - -
Div Payout % 0.25% 0.28% 0.49% 0.32% 0.47% 0.52% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 2,000,009 1,754,806 1,500,649 1,306,331 1,022,030 879,955 779,471 16.99%
NOSH 837,305 835,622 830,433 826,792 824,218 823,145 820,943 0.32%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 11.02% 11.69% 11.39% 12.43% 10.52% 8.91% 9.17% -
ROE 19.99% 20.43% 22.28% 29.11% 25.50% 21.55% 22.25% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 433.99 368.10 357.28 368.43 297.89 256.84 234.71 10.78%
EPS 47.78 42.89 40.33 46.00 31.62 23.06 21.13 14.55%
DPS 0.12 0.12 0.20 0.15 0.15 0.12 0.00 -
NAPS 2.39 2.10 1.81 1.58 1.24 1.07 0.95 16.61%
Adjusted Per Share Value based on latest NOSH - 826,792
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 433.74 367.36 353.77 363.80 293.24 252.27 230.00 11.14%
EPS 47.75 42.81 39.93 45.42 31.13 22.65 20.71 14.93%
DPS 0.12 0.12 0.20 0.15 0.15 0.12 0.00 -
NAPS 2.3886 2.0958 1.7922 1.5602 1.2206 1.0509 0.9309 16.99%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.30 4.22 4.91 5.90 3.80 3.80 4.17 -
P/RPS 0.76 1.15 1.37 1.60 1.28 1.48 1.78 -13.21%
P/EPS 6.91 9.84 12.17 12.83 12.02 16.48 19.73 -16.03%
EY 14.48 10.16 8.21 7.80 8.32 6.07 5.07 19.10%
DY 0.04 0.03 0.04 0.03 0.04 0.03 0.00 -
P/NAPS 1.38 2.01 2.71 3.73 3.06 3.55 4.39 -17.53%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 01/11/22 23/11/21 24/11/20 24/10/19 25/10/18 20/10/17 17/10/16 -
Price 3.32 3.68 4.78 6.20 3.70 3.83 4.22 -
P/RPS 0.76 1.00 1.34 1.68 1.24 1.49 1.80 -13.37%
P/EPS 6.95 8.58 11.85 13.48 11.70 16.61 19.97 -16.12%
EY 14.39 11.66 8.44 7.42 8.55 6.02 5.01 19.21%
DY 0.04 0.03 0.04 0.02 0.04 0.03 0.00 -
P/NAPS 1.39 1.75 2.64 3.92 2.98 3.58 4.44 -17.59%

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