[TAKAFUL] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 5.75%
YoY- 19.21%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 3,119,447 2,811,050 2,225,492 2,039,846 1,859,358 1,783,079 1,625,499 11.46%
PBT 418,634 365,376 266,029 235,377 200,150 204,227 183,754 14.69%
Tax -47,045 -46,876 -48,025 -50,443 -36,758 -53,637 -47,044 0.00%
NP 371,589 318,500 218,004 184,934 163,392 150,590 136,710 18.11%
-
NP to SH 369,980 321,391 219,921 186,413 156,376 151,671 141,850 17.30%
-
Tax Rate 11.24% 12.83% 18.05% 21.43% 18.37% 26.26% 25.60% -
Total Cost 2,747,858 2,492,550 2,007,488 1,854,912 1,695,966 1,632,489 1,488,789 10.74%
-
Net Worth 1,314,599 1,087,968 880,766 788,478 677,707 488,970 605,734 13.77%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 1,653 1,235 1,234 985 - 65,236 68,385 -46.19%
Div Payout % 0.45% 0.38% 0.56% 0.53% - 43.01% 48.21% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,314,599 1,087,968 880,766 788,478 677,707 488,970 605,734 13.77%
NOSH 826,792 824,218 823,145 821,331 816,514 162,990 162,831 31.06%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 11.91% 11.33% 9.80% 9.07% 8.79% 8.45% 8.41% -
ROE 28.14% 29.54% 24.97% 23.64% 23.07% 31.02% 23.42% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 377.30 341.06 270.36 248.36 227.72 1,093.98 998.27 -14.95%
EPS 44.75 38.99 26.72 22.70 19.15 93.06 87.11 -10.49%
DPS 0.20 0.15 0.15 0.12 0.00 40.00 42.00 -58.94%
NAPS 1.59 1.32 1.07 0.96 0.83 3.00 3.72 -13.19%
Adjusted Per Share Value based on latest NOSH - 821,331
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 372.53 335.70 265.77 243.60 222.05 212.94 194.12 11.46%
EPS 44.18 38.38 26.26 22.26 18.67 18.11 16.94 17.30%
DPS 0.20 0.15 0.15 0.12 0.00 7.79 8.17 -46.08%
NAPS 1.5699 1.2993 1.0518 0.9416 0.8093 0.5839 0.7234 13.77%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 3.25 4.98 3.32 3.97 4.06 12.96 11.94 -
P/RPS 0.86 1.46 1.23 1.60 1.78 1.18 1.20 -5.39%
P/EPS 7.26 12.77 12.43 17.49 21.20 13.93 13.71 -10.04%
EY 13.77 7.83 8.05 5.72 4.72 7.18 7.30 11.14%
DY 0.06 0.03 0.05 0.03 0.00 3.09 3.52 -49.23%
P/NAPS 2.04 3.77 3.10 4.14 4.89 4.32 3.21 -7.27%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 18/05/20 25/04/19 24/04/18 25/04/17 19/04/16 25/05/15 26/05/14 -
Price 4.72 5.72 3.26 4.01 4.07 3.09 12.84 -
P/RPS 1.25 1.68 1.21 1.61 1.79 0.28 1.29 -0.52%
P/EPS 10.55 14.67 12.20 17.67 21.25 3.32 14.74 -5.41%
EY 9.48 6.82 8.20 5.66 4.71 30.11 6.78 5.74%
DY 0.04 0.03 0.05 0.03 0.00 12.94 3.27 -51.96%
P/NAPS 2.97 4.33 3.05 4.18 4.90 1.03 3.45 -2.46%

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