KLSE (MYR): TAKAFUL (6139)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
3.88
Today's Change
-0.02 (0.51%)
Day's Change
3.87 - 3.93
Trading Volume
762,400
Market Cap
3,249 Million
NOSH
837 Million
Latest Quarter
30-Jun-2024 [#2]
Announcement Date
30-Aug-2024
Next Quarter
30-Sep-2024
Est. Ann. Date
23-Nov-2024
Est. Ann. Due Date
29-Nov-2024
QoQ | YoY
-8.99% | 1.14%
Revenue | NP to SH
3,919,268.000 | 356,817.000
RPS | P/RPS
468.08 Cent | 0.83
EPS | P/E | EY
42.61 Cent | 9.10 | 10.98%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
2.24 | 1.73
QoQ | YoY
0.3% | 2.65%
NP Margin | ROE
9.12% | 19.02%
F.Y. | Ann. Date
30-Jun-2024 | 30-Aug-2024
Latest Audited Result
31-Dec-2023
Announcement Date
23-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
23-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
3,457,388.000 | 346,911.000
RPS | P/RPS
412.92 Cent | 0.94
EPS | P/E | EY
41.43 Cent | 9.36 | 10.68%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
2.01 | 1.93
YoY
8.91%
NP Margin | ROE
10.04% | 20.61%
F.Y. | Ann. Date
31-Dec-2023 | 26-Feb-2024
Revenue | NP to SH
3,912,984.000 | 390,802.000
RPS | P/RPS
467.33 Cent | 0.83
EPS | P/E | EY
46.68 Cent | 8.31 | 12.03%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-4.5% | 5.34%
NP Margin | ROE
10.02% | 20.84%
F.Y. | Ann. Date
30-Jun-2024 | 30-Aug-2024
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 3,912,984 | 3,919,268 | 3,457,388 | 3,764,542 | 3,179,010 | 2,957,180 | 3,124,564 | 2,639,065 | 2,139,160 | 2,013,253 | 1,788,574 | 1,652,639 | 8.54% | |
PBT | 573,806 | 533,122 | 507,641 | 500,017 | 438,700 | 426,821 | 417,739 | 337,004 | 253,653 | 220,978 | 204,210 | 186,697 | 11.74% | |
Tax | -181,890 | -175,820 | -160,562 | -180,944 | -26,500 | -63,244 | -51,440 | -44,387 | -48,580 | -46,514 | -40,904 | -47,962 | 14.35% | |
NP | 391,916 | 357,302 | 347,079 | 319,073 | 412,200 | 363,577 | 366,299 | 292,617 | 205,073 | 174,464 | 163,306 | 138,735 | 10.71% | |
- | ||||||||||||||
NP to SH | 390,802 | 356,817 | 346,911 | 318,517 | 411,423 | 362,420 | 364,837 | 294,924 | 206,699 | 176,282 | 155,977 | 140,521 | 10.55% | |
- | ||||||||||||||
Tax Rate | 31.70% | 32.98% | 31.63% | 36.19% | 6.04% | 14.82% | 12.31% | 13.17% | 19.15% | 21.05% | 20.03% | 25.69% | - | |
Total Cost | 3,521,068 | 3,561,966 | 3,110,309 | 3,445,469 | 2,766,810 | 2,593,603 | 2,758,265 | 2,346,448 | 1,934,087 | 1,838,789 | 1,625,268 | 1,513,904 | 8.32% | |
- | ||||||||||||||
Net Worth | 1,875,564 | 1,875,564 | 1,682,984 | 1,983,272 | 1,799,340 | 1,511,388 | 1,223,652 | 980,494 | 814,914 | 729,047 | 684,896 | 583,128 | 12.49% |
Equity | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 1,875,564 | 1,875,564 | 1,682,984 | 1,983,272 | 1,799,340 | 1,511,388 | 1,223,652 | 980,494 | 814,914 | 729,047 | 684,896 | 583,128 | 12.49% | |
NOSH | 837,305 | 837,305 | 837,305 | 837,305 | 835,622 | 830,433 | 826,792 | 824,218 | 823,145 | 819,154 | 815,352 | 162,885 | 19.93% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | 10.02% | 9.12% | 10.04% | 8.48% | 12.97% | 12.29% | 11.72% | 11.09% | 9.59% | 8.67% | 9.13% | 8.39% | - | |
ROE | 20.84% | 19.02% | 20.61% | 16.06% | 22.87% | 23.98% | 29.82% | 30.08% | 25.36% | 24.18% | 22.77% | 24.10% | - |
Per Share | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 467.33 | 468.08 | 412.92 | 449.86 | 381.62 | 356.10 | 377.91 | 320.30 | 259.88 | 245.77 | 219.36 | 1,014.60 | -9.50% | |
EPS | 46.68 | 42.61 | 41.43 | 38.08 | 49.43 | 43.76 | 44.16 | 35.79 | 25.13 | 21.52 | 19.13 | 86.27 | -7.82% | |
DPS | 0.00 | 0.00 | 0.00 | 13.50 | 0.12 | 0.12 | 0.20 | 0.15 | 0.15 | 0.12 | 0.00 | 40.00 | - | |
NAPS | 2.24 | 2.24 | 2.01 | 2.37 | 2.16 | 1.82 | 1.48 | 1.19 | 0.99 | 0.89 | 0.84 | 3.58 | -6.20% |
Adjusted Per Share Value based on latest NOSH - 837,305 | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 467.33 | 468.08 | 412.92 | 449.60 | 379.67 | 353.18 | 373.17 | 315.19 | 255.48 | 240.44 | 213.61 | 197.38 | 8.54% | |
EPS | 46.68 | 42.61 | 41.43 | 38.04 | 49.14 | 43.28 | 43.57 | 35.22 | 24.69 | 21.05 | 18.63 | 16.78 | 10.55% | |
DPS | 0.00 | 0.00 | 0.00 | 13.49 | 0.12 | 0.12 | 0.20 | 0.15 | 0.15 | 0.12 | 0.00 | 7.78 | - | |
NAPS | 2.24 | 2.24 | 2.01 | 2.3686 | 2.149 | 1.8051 | 1.4614 | 1.171 | 0.9733 | 0.8707 | 0.818 | 0.6964 | 12.49% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 28/06/24 | 28/06/24 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
Price | 3.73 | 3.73 | 3.70 | 3.44 | 3.70 | 4.84 | 5.70 | 3.80 | 3.76 | 4.14 | 3.90 | 11.28 | - | |
P/RPS | 0.80 | 0.80 | 0.90 | 0.76 | 0.97 | 1.36 | 1.51 | 1.19 | 1.45 | 1.68 | 1.78 | 1.11 | -2.30% | |
P/EPS | 7.99 | 8.75 | 8.93 | 9.04 | 7.49 | 11.09 | 12.92 | 10.62 | 14.97 | 19.24 | 20.39 | 13.08 | -4.14% | |
EY | 12.51 | 11.42 | 11.20 | 11.06 | 13.35 | 9.02 | 7.74 | 9.42 | 6.68 | 5.20 | 4.91 | 7.65 | 4.32% | |
DY | 0.00 | 0.00 | 0.00 | 3.92 | 0.03 | 0.02 | 0.04 | 0.04 | 0.04 | 0.03 | 0.00 | 3.55 | - | |
P/NAPS | 1.67 | 1.67 | 1.84 | 1.45 | 1.71 | 2.66 | 3.85 | 3.19 | 3.80 | 4.65 | 4.64 | 3.15 | -5.79% |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 30/08/24 | 30/08/24 | 26/02/24 | 24/02/23 | 24/02/22 | 23/02/21 | 25/02/20 | 24/01/19 | 25/01/18 | 24/01/17 | 27/01/16 | 10/02/15 | - | |
Price | 3.87 | 3.87 | 3.92 | 3.48 | 3.57 | 4.36 | 4.77 | 3.98 | 3.59 | 4.05 | 3.76 | 11.30 | - | |
P/RPS | 0.83 | 0.83 | 0.95 | 0.77 | 0.94 | 1.22 | 1.26 | 1.24 | 1.38 | 1.65 | 1.71 | 1.11 | -1.71% | |
P/EPS | 8.29 | 9.08 | 9.46 | 9.14 | 7.23 | 9.99 | 10.81 | 11.12 | 14.30 | 18.82 | 19.65 | 13.10 | -3.55% | |
EY | 12.06 | 11.01 | 10.57 | 10.94 | 13.83 | 10.01 | 9.25 | 8.99 | 6.99 | 5.31 | 5.09 | 7.63 | 3.68% | |
DY | 0.00 | 0.00 | 0.00 | 3.88 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.03 | 0.00 | 3.54 | - | |
P/NAPS | 1.73 | 1.73 | 1.95 | 1.47 | 1.65 | 2.40 | 3.22 | 3.34 | 3.63 | 4.55 | 4.48 | 3.16 | -5.21% |
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.
PBB is acquiring LPI at PE of 12.41.
Based on Takaful to-date annualised EPS of 0.4668.
At PE of 12.41, Takaful is valued at RM5.79.
Conservatively, you can apply
10% discount = RM5.21
20% discount = RM4.63
Personally i wouldn't do that because Takaful is a growing company, at a better rate compared to LPI.
1 month ago
takaful is better than lpi but no one goreng like lpi so cannot up
now ppl realise lpi is only worth 9.80
1 month ago
KAOTIM, the digital brand and platform managed by Syarikat Takaful Malaysia Keluarga Berhad (Takaful Malaysia group), launched last week new online protection plans “Kaotim Car” and “Kaotim Motor”, designed to offer comprehensive private car and motorcycle coverage, affordability and convenience in Malaysia.
1 month ago
This 1st class, my favorite food. Sudahbyk round profits here。The stable horse can run steady up the hill → mountain.
2 weeks ago
The only insurance that has real hope.
M. ake A. sian G. reat A. gain
MAGA. I love Trump。
1 week ago
Q3 results should be good.
Followed by dividend announcement next month. I expect dividend reinvestment plan too.
1 week ago
Warrant Buffalo loves insurance company。I just follow him to buy his idea about lovely insurance。Every the collected more RM than payout
2 days ago
turbochart
Q to sell @ 3.LYL😂
2024-08-14 11:42