[TAKAFUL] YoY TTM 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- 1.25%
YoY- 17.17%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,859,358 1,783,079 1,625,499 1,698,020 1,469,375 1,262,487 1,136,615 8.54%
PBT 200,150 204,227 183,754 128,192 110,835 64,152 116,967 9.35%
Tax -36,758 -53,637 -47,044 -26,819 -23,467 -29,080 -26,817 5.39%
NP 163,392 150,590 136,710 101,373 87,368 35,072 90,150 10.40%
-
NP to SH 156,376 151,671 141,850 102,507 87,487 36,309 86,185 10.42%
-
Tax Rate 18.37% 26.26% 25.60% 20.92% 21.17% 45.33% 22.93% -
Total Cost 1,695,966 1,632,489 1,488,789 1,596,647 1,382,007 1,227,415 1,046,465 8.37%
-
Net Worth 677,707 488,970 605,734 530,808 483,460 415,214 387,362 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 - 65,236 68,385 40,719 11,396 11,424 - -
Div Payout % - 43.01% 48.21% 39.72% 13.03% 31.47% - -
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 677,707 488,970 605,734 530,808 483,460 415,214 387,362 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 8.79% 8.45% 8.41% 5.97% 5.95% 2.78% 7.93% -
ROE 23.07% 31.02% 23.42% 19.31% 18.10% 8.74% 22.25% -
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 227.72 1,093.98 998.27 1,042.85 902.67 775.34 698.35 -17.02%
EPS 19.15 93.06 87.11 62.96 53.75 22.30 52.95 -15.57%
DPS 0.00 40.00 42.00 25.00 7.00 7.00 0.00 -
NAPS 0.83 3.00 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 222.06 212.95 194.13 202.80 175.49 150.78 135.75 8.53%
EPS 18.68 18.11 16.94 12.24 10.45 4.34 10.29 10.43%
DPS 0.00 7.79 8.17 4.86 1.36 1.36 0.00 -
NAPS 0.8094 0.584 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 1.78 1.18 1.20 0.67 0.38 0.18 0.19 45.14%
P/EPS 21.20 13.93 13.71 11.12 6.31 6.23 2.57 42.10%
EY 4.72 7.18 7.30 8.99 15.85 16.04 38.94 -29.62%
DY 0.00 3.09 3.52 3.57 2.06 5.04 0.00 -
P/NAPS 4.89 4.32 3.21 2.15 1.14 0.55 0.57 43.03%
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 1.79 0.28 1.29 0.72 0.44 0.21 0.18 46.59%
P/EPS 21.25 3.32 14.74 11.85 7.35 7.26 2.44 43.38%
EY 4.71 30.11 6.78 8.44 13.61 13.76 41.05 -30.26%
DY 0.00 12.94 3.27 3.35 1.77 4.32 0.00 -
P/NAPS 4.90 1.03 3.45 2.29 1.33 0.64 0.54 44.37%

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