[TAKAFUL] YoY TTM Result on 30-Sep-2022 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	3,339,253	3,631,724	3,075,956	2,962,157	3,046,159	2,455,296	2,112,240	7.92%
YoY %	-8.05%	18.07%	3.84%	-2.76%	24.06%	16.24%	-	-
Horiz. %	158.09%	171.94%	145.63%	140.24%	144.21%	116.24%	100.00%	-
PBT	526,061	506,374	415,827	395,148	435,003	290,194	238,490	14.08%
YoY %	3.89%	21.78%	5.23%	-9.16%	49.90%	21.68%	-	-
Horiz. %	220.58%	212.33%	174.36%	165.69%	182.40%	121.68%	100.00%	-
Tax	-173,737	-106,322	-56,310	-57,750	-56,234	-32,019	-50,271	22.94%
YoY %	-63.41%	-88.82%	2.49%	-2.70%	-75.63%	36.31%	-	-
Horiz. %	345.60%	211.50%	112.01%	114.88%	111.86%	63.69%	100.00%	-
NP	352,324	400,052	359,517	337,398	378,769	258,175	188,219	11.00%
YoY %	-11.93%	11.27%	6.56%	-10.92%	46.71%	37.17%	-	-
Horiz. %	187.19%	212.55%	191.01%	179.26%	201.24%	137.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	351,452	399,797	358,437	334,375	380,303	260,657	189,659	10.82%
YoY %	-12.09%	11.54%	7.20%	-12.08%	45.90%	37.43%	-	-
Horiz. %	185.31%	210.80%	188.99%	176.30%	200.52%	137.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.03%	21.00%	13.54%	14.61%	12.93%	11.03%	21.08%	-
YoY %	57.29%	55.10%	-7.32%	12.99%	17.23%	-47.68%	-	-
Horiz. %	156.69%	99.62%	64.23%	69.31%	61.34%	52.32%	100.00%	-
Total Cost	2,986,929	3,231,672	2,716,439	2,624,759	2,667,390	2,197,121	1,924,021	7.60%
YoY %	-7.57%	18.97%	3.49%	-1.60%	21.40%	14.19%	-	-
Horiz. %	155.24%	167.96%	141.19%	136.42%	138.64%	114.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,708,103	2,000,009	1,754,806	1,500,649	1,306,331	1,022,030	879,955	11.68%
YoY %	-14.60%	13.97%	16.94%	14.88%	27.82%	16.15%	-	-
Horiz. %	194.11%	227.29%	199.42%	170.54%	148.45%	116.15%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	112,971	999	996	1,653	1,235	1,234	985	120.34%
YoY %	11,208.41%	0.30%	-39.75%	33.85%	0.08%	25.28%	-	-
Horiz. %	11,469.14%	101.42%	101.12%	167.82%	125.38%	125.28%	100.00%	-
Div Payout %	32.14%	0.25%	0.28%	0.49%	0.32%	0.47%	0.52%	-
YoY %	12,756.00%	-10.71%	-42.86%	53.12%	-31.91%	-9.62%	-	-
Horiz. %	6,180.77%	48.08%	53.85%	94.23%	61.54%	90.38%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	1,708,103	2,000,009	1,754,806	1,500,649	1,306,331	1,022,030	879,955	11.68%
YoY %	-14.60%	13.97%	16.94%	14.88%	27.82%	16.15%	-	-
Horiz. %	194.11%	227.29%	199.42%	170.54%	148.45%	116.15%	100.00%	-
NOSH	837,305	837,305	835,622	830,433	826,792	824,218	823,145	0.28%
YoY %	0.00%	0.20%	0.62%	0.44%	0.31%	0.13%	-	-
Horiz. %	101.72%	101.72%	101.52%	100.89%	100.44%	100.13%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	10.55%	11.02%	11.69%	11.39%	12.43%	10.52%	8.91%	-
YoY %	-4.26%	-5.73%	2.63%	-8.37%	18.16%	18.07%	-	-
Horiz. %	118.41%	123.68%	131.20%	127.83%	139.51%	118.07%	100.00%	-
ROE	20.58%	19.99%	20.43%	22.28%	29.11%	25.50%	21.55%	-
YoY %	2.95%	-2.15%	-8.30%	-23.46%	14.16%	18.33%	-	-
Horiz. %	95.50%	92.76%	94.80%	103.39%	135.08%	118.33%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	398.81	433.99	368.10	357.28	368.43	297.89	256.84	7.60%
YoY %	-8.11%	17.90%	3.03%	-3.03%	23.68%	15.98%	-	-
Horiz. %	155.28%	168.97%	143.32%	139.11%	143.45%	115.98%	100.00%	-
EPS	41.97	47.78	42.89	40.33	46.00	31.62	23.06	10.49%
YoY %	-12.16%	11.40%	6.35%	-12.33%	45.48%	37.12%	-	-
Horiz. %	182.00%	207.20%	185.99%	174.89%	199.48%	137.12%	100.00%	-
DPS	13.50	0.12	0.12	0.20	0.15	0.15	0.12	119.63%
YoY %	11,150.00%	0.00%	-40.00%	33.33%	0.00%	25.00%	-	-
Horiz. %	11,250.00%	100.00%	100.00%	166.67%	125.00%	125.00%	100.00%	-
NAPS	2.04	2.39	2.10	1.81	1.58	1.24	1.07	11.34%
YoY %	-14.64%	13.81%	16.02%	14.56%	27.42%	15.89%	-	-
Horiz. %	190.65%	223.36%	196.26%	169.16%	147.66%	115.89%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 837,305
RPS	398.81	433.74	367.36	353.77	363.80	293.24	252.27	7.92%
YoY %	-8.05%	18.07%	3.84%	-2.76%	24.06%	16.24%	-	-
Horiz. %	158.09%	171.93%	145.62%	140.23%	144.21%	116.24%	100.00%	-
EPS	41.97	47.75	42.81	39.93	45.42	31.13	22.65	10.82%
YoY %	-12.10%	11.54%	7.21%	-12.09%	45.90%	37.44%	-	-
Horiz. %	185.30%	210.82%	189.01%	176.29%	200.53%	137.44%	100.00%	-
DPS	13.50	0.12	0.12	0.20	0.15	0.15	0.12	119.63%
YoY %	11,150.00%	0.00%	-40.00%	33.33%	0.00%	25.00%	-	-
Horiz. %	11,250.00%	100.00%	100.00%	166.67%	125.00%	125.00%	100.00%	-
NAPS	2.04	2.3886	2.0958	1.7922	1.5602	1.2206	1.0509	11.68%
YoY %	-14.59%	13.97%	16.94%	14.87%	27.82%	16.15%	-	-
Horiz. %	194.12%	227.29%	199.43%	170.54%	148.46%	116.15%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	3.48	3.30	4.22	4.91	5.90	3.80	3.80	-
P/RPS	0.87	0.76	1.15	1.37	1.60	1.28	1.48	-8.47%
YoY %	14.47%	-33.91%	-16.06%	-14.37%	25.00%	-13.51%	-	-
Horiz. %	58.78%	51.35%	77.70%	92.57%	108.11%	86.49%	100.00%	-
P/EPS	8.29	6.91	9.84	12.17	12.83	12.02	16.48	-10.81%
YoY %	19.97%	-29.78%	-19.15%	-5.14%	6.74%	-27.06%	-	-
Horiz. %	50.30%	41.93%	59.71%	73.85%	77.85%	72.94%	100.00%	-
EY	12.06	14.48	10.16	8.21	7.80	8.32	6.07	12.11%
YoY %	-16.71%	42.52%	23.75%	5.26%	-6.25%	37.07%	-	-
Horiz. %	198.68%	238.55%	167.38%	135.26%	128.50%	137.07%	100.00%	-
DY	3.88	0.04	0.03	0.04	0.03	0.04	0.03	124.79%
YoY %	9,600.00%	33.33%	-25.00%	33.33%	-25.00%	33.33%	-	-
Horiz. %	12,933.33%	133.33%	100.00%	133.33%	100.00%	133.33%	100.00%	-
P/NAPS	1.71	1.38	2.01	2.71	3.73	3.06	3.55	-11.45%
YoY %	23.91%	-31.34%	-25.83%	-27.35%	21.90%	-13.80%	-	-
Horiz. %	48.17%	38.87%	56.62%	76.34%	105.07%	86.20%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	23/11/23	01/11/22	23/11/21	24/11/20	24/10/19	25/10/18	20/10/17	-
Price	3.64	3.32	3.68	4.78	6.20	3.70	3.83	-
P/RPS	0.91	0.76	1.00	1.34	1.68	1.24	1.49	-7.88%
YoY %	19.74%	-24.00%	-25.37%	-20.24%	35.48%	-16.78%	-	-
Horiz. %	61.07%	51.01%	67.11%	89.93%	112.75%	83.22%	100.00%	-
P/EPS	8.67	6.95	8.58	11.85	13.48	11.70	16.61	-10.26%
YoY %	24.75%	-19.00%	-27.59%	-12.09%	15.21%	-29.56%	-	-
Horiz. %	52.20%	41.84%	51.66%	71.34%	81.16%	70.44%	100.00%	-
EY	11.53	14.39	11.66	8.44	7.42	8.55	6.02	11.43%
YoY %	-19.87%	23.41%	38.15%	13.75%	-13.22%	42.03%	-	-
Horiz. %	191.53%	239.04%	193.69%	140.20%	123.26%	142.03%	100.00%	-
DY	3.71	0.04	0.03	0.04	0.02	0.04	0.03	123.12%
YoY %	9,175.00%	33.33%	-25.00%	100.00%	-50.00%	33.33%	-	-
Horiz. %	12,366.67%	133.33%	100.00%	133.33%	66.67%	133.33%	100.00%	-
P/NAPS	1.78	1.39	1.75	2.64	3.92	2.98	3.58	-10.98%
YoY %	28.06%	-20.57%	-33.71%	-32.65%	31.54%	-16.76%	-	-
Horiz. %	49.72%	38.83%	48.88%	73.74%	109.50%	83.24%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 16:55:00

EMA 5

5 Mins

SELL

2024-05-13 16:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-13 16:25:00

EMA 5

5 Mins

BUY

2024-05-13 16:25:00

MACD/RSI

5 Mins

BUY

2024-05-13 16:25:00

TURTLE SYSTEM 20

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

374

GENTING

GENTING BHD

331

PTRANS

PERAK TRANSIT BERHAD

327

MPI

MALAYSIAN PACIFIC INDUSTRIES

325

HLIND

HONG LEONG INDUSTRIES BHD

315

YTLPOWR

YTL POWER INTERNATIONAL BHD

268

GENM

GENTING MALAYSIA BERHAD

258

TOPGLOV

TOP GLOVE CORPORATION BHD

252

DNEX

DAGANG NEXCHANGE BERHAD

226

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More