[TAKAFUL] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 6.97%
YoY- 37.29%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,013,253 1,788,574 1,652,639 1,713,006 1,607,534 1,349,312 1,246,534 8.30%
PBT 220,978 204,210 186,697 179,304 125,458 101,420 56,965 25.32%
Tax -46,514 -40,904 -47,962 -44,924 -25,314 -22,911 -28,445 8.53%
NP 174,464 163,306 138,735 134,380 100,144 78,509 28,520 35.19%
-
NP to SH 176,282 155,977 140,521 138,999 101,245 78,915 29,268 34.84%
-
Tax Rate 21.05% 20.03% 25.69% 25.05% 20.18% 22.59% 49.93% -
Total Cost 1,838,789 1,625,268 1,513,904 1,578,626 1,507,390 1,270,803 1,218,014 7.09%
-
Net Worth 731,066 685,240 489,276 571,463 499,942 452,614 391,159 10.97%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 985 - 65,236 68,385 40,719 11,396 11,424 -33.50%
Div Payout % 0.56% - 46.42% 49.20% 40.22% 14.44% 39.04% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 731,066 685,240 489,276 571,463 499,942 452,614 391,159 10.97%
NOSH 821,422 815,762 163,092 162,810 162,847 162,810 162,982 30.90%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.67% 9.13% 8.39% 7.84% 6.23% 5.82% 2.29% -
ROE 24.11% 22.76% 28.72% 24.32% 20.25% 17.44% 7.48% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 245.09 219.25 1,013.32 1,052.15 987.14 828.76 764.82 -17.26%
EPS 21.46 19.12 86.16 85.37 62.17 48.47 17.96 3.00%
DPS 0.12 0.00 40.00 42.00 25.00 7.00 7.00 -49.19%
NAPS 0.89 0.84 3.00 3.51 3.07 2.78 2.40 -15.22%
Adjusted Per Share Value based on latest NOSH - 162,810
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 240.43 213.60 197.36 204.57 191.98 161.14 148.86 8.31%
EPS 21.05 18.63 16.78 16.60 12.09 9.42 3.50 34.81%
DPS 0.12 0.00 7.79 8.17 4.86 1.36 1.36 -33.25%
NAPS 0.8731 0.8183 0.5843 0.6825 0.597 0.5405 0.4671 10.97%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.14 3.90 11.28 10.30 5.44 1.84 1.35 -
P/RPS 1.69 1.78 1.11 0.98 0.55 0.22 0.18 45.19%
P/EPS 19.29 20.40 13.09 12.06 8.75 3.80 7.52 16.98%
EY 5.18 4.90 7.64 8.29 11.43 26.34 13.30 -14.53%
DY 0.03 0.00 3.55 4.08 4.60 3.80 5.19 -57.60%
P/NAPS 4.65 4.64 3.76 2.93 1.77 0.66 0.56 42.25%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/01/17 27/01/16 10/02/15 17/02/14 25/02/13 22/02/12 23/02/11 -
Price 4.05 3.76 11.30 10.22 5.41 1.96 1.38 -
P/RPS 1.65 1.71 1.12 0.97 0.55 0.24 0.18 44.61%
P/EPS 18.87 19.66 13.12 11.97 8.70 4.04 7.68 16.14%
EY 5.30 5.09 7.62 8.35 11.49 24.73 13.01 -13.88%
DY 0.03 0.00 3.54 4.11 4.62 3.57 5.07 -57.43%
P/NAPS 4.55 4.48 3.77 2.91 1.76 0.71 0.58 40.91%

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