[TAKAFUL] QoQ Quarter Result on 2022-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 757,376 1,010,807 924,417 831,926 997,392 877,989 684,317 7.00% QoQ % -25.07% 9.35% 11.12% -16.59% 13.60% 28.30% - Horiz. % 110.68% 147.71% 135.09% 121.57% 145.75% 128.30% 100.00%
PBT 129,623 133,753 137,563 107,151 121,550 140,110 88,432 29.07% QoQ % -3.09% -2.77% 28.38% -11.85% -13.25% 58.44% - Horiz. % 146.58% 151.25% 155.56% 121.17% 137.45% 158.44% 100.00%
Tax -35,768 -58,222 -50,336 -37,417 -34,969 16,400 -15,691 73.29% QoQ % 38.57% -15.67% -34.53% -7.00% -313.23% 204.52% - Horiz. % 227.95% 371.05% 320.80% 238.46% 222.86% -104.52% 100.00%
NP 93,855 75,531 87,227 69,734 86,581 156,510 72,741 18.54% QoQ % 24.26% -13.41% 25.09% -19.46% -44.68% 115.16% - Horiz. % 129.03% 103.84% 119.91% 95.87% 119.03% 215.16% 100.00%
NP to SH 93,444 74,856 87,268 69,619 86,774 156,136 72,602 18.34% QoQ % 24.83% -14.22% 25.35% -19.77% -44.42% 115.06% - Horiz. % 128.71% 103.10% 120.20% 95.89% 119.52% 215.06% 100.00%
Tax Rate 27.59 % 43.53 % 36.59 % 34.92 % 28.77 % -11.71 % 17.74 % 34.27% QoQ % -36.62% 18.97% 4.78% 21.38% 345.69% -166.01% - Horiz. % 155.52% 245.38% 206.26% 196.84% 162.18% -66.01% 100.00%
Total Cost 663,521 935,276 837,190 762,192 910,811 721,479 611,576 5.59% QoQ % -29.06% 11.72% 9.84% -16.32% 26.24% 17.97% - Horiz. % 108.49% 152.93% 136.89% 124.63% 148.93% 117.97% 100.00%
Net Worth 1,465,284 1,983,272 2,000,009 1,923,662 1,880,149 1,799,340 1,754,806 -11.34% QoQ % -26.12% -0.84% 3.97% 2.31% 4.49% 2.54% - Horiz. % 83.50% 113.02% 113.97% 109.62% 107.14% 102.54% 100.00%
Dividend 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 112,971 - - - 999 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 11,301.27% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 150.92 % - % - % - % 0.64 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 23,581.25% 0.00% 0.00% 0.00% 100.00% -
Equity 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,465,284 1,983,272 2,000,009 1,923,662 1,880,149 1,799,340 1,754,806 -11.34% QoQ % -26.12% -0.84% 3.97% 2.31% 4.49% 2.54% - Horiz. % 83.50% 113.02% 113.97% 109.62% 107.14% 102.54% 100.00%
NOSH 837,305 836,824 836,824 836,375 835,622 833,028 835,622 0.13% QoQ % 0.06% 0.00% 0.05% 0.09% 0.31% -0.31% - Horiz. % 100.20% 100.14% 100.14% 100.09% 100.00% 99.69% 100.00%
Ratio Analysis 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 12.39 % 7.47 % 9.44 % 8.38 % 8.68 % 17.83 % 10.63 % 10.76% QoQ % 65.86% -20.87% 12.65% -3.46% -51.32% 67.73% - Horiz. % 116.56% 70.27% 88.81% 78.83% 81.66% 167.73% 100.00%
ROE 6.38 % 3.77 % 4.36 % 3.62 % 4.62 % 8.68 % 4.14 % 33.45% QoQ % 69.23% -13.53% 20.44% -21.65% -46.77% 109.66% - Horiz. % 154.11% 91.06% 105.31% 87.44% 111.59% 209.66% 100.00%
Per Share 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 90.45 120.79 110.47 99.47 119.36 105.40 81.89 6.86% QoQ % -25.12% 9.34% 11.06% -16.66% 13.24% 28.71% - Horiz. % 110.45% 147.50% 134.90% 121.47% 145.76% 128.71% 100.00%
EPS 11.15 8.95 10.43 8.32 10.38 18.74 8.69 18.10% QoQ % 24.58% -14.19% 25.36% -19.85% -44.61% 115.65% - Horiz. % 128.31% 102.99% 120.02% 95.74% 119.45% 215.65% 100.00%
DPS 0.00 13.50 0.00 0.00 0.00 0.12 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 11,250.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7500 2.3700 2.3900 2.3000 2.2500 2.1600 2.1000 -11.45% QoQ % -26.16% -0.84% 3.91% 2.22% 4.17% 2.86% - Horiz. % 83.33% 112.86% 113.81% 109.52% 107.14% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 837,305 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 90.45 120.72 110.40 99.36 119.12 104.86 81.73 7.00% QoQ % -25.07% 9.35% 11.11% -16.59% 13.60% 28.30% - Horiz. % 110.67% 147.71% 135.08% 121.57% 145.75% 128.30% 100.00%
EPS 11.15 8.94 10.42 8.31 10.36 18.65 8.67 18.28% QoQ % 24.72% -14.20% 25.39% -19.79% -44.45% 115.11% - Horiz. % 128.60% 103.11% 120.18% 95.85% 119.49% 215.11% 100.00%
DPS 0.00 13.49 0.00 0.00 0.00 0.12 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 11,241.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7500 2.3686 2.3886 2.2974 2.2455 2.1490 2.0958 -11.34% QoQ % -26.12% -0.84% 3.97% 2.31% 4.49% 2.54% - Horiz. % 83.50% 113.02% 113.97% 109.62% 107.14% 102.54% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 3.3200 3.4400 3.3000 3.2300 3.6300 3.7000 4.2200 -
P/RPS 3.67 2.85 2.99 3.25 3.04 3.51 5.15 -20.23% QoQ % 28.77% -4.68% -8.00% 6.91% -13.39% -31.84% - Horiz. % 71.26% 55.34% 58.06% 63.11% 59.03% 68.16% 100.00%
P/EPS 29.75 38.46 31.64 38.80 34.96 19.74 48.57 -27.90% QoQ % -22.65% 21.55% -18.45% 10.98% 77.10% -59.36% - Horiz. % 61.25% 79.18% 65.14% 79.88% 71.98% 40.64% 100.00%
EY 3.36 2.60 3.16 2.58 2.86 5.07 2.06 38.60% QoQ % 29.23% -17.72% 22.48% -9.79% -43.59% 146.12% - Horiz. % 163.11% 126.21% 153.40% 125.24% 138.83% 246.12% 100.00%
DY 0.00 3.92 0.00 0.00 0.00 0.03 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 13,066.67% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.90 1.45 1.38 1.40 1.61 1.71 2.01 -3.69% QoQ % 31.03% 5.07% -1.43% -13.04% -5.85% -14.93% - Horiz. % 94.53% 72.14% 68.66% 69.65% 80.10% 85.07% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date - - 01/11/22 04/08/22 - 24/02/22 23/11/21 -
Price 3.3800 3.4800 3.3200 3.3600 3.5100 3.5700 3.6800 -
P/RPS 3.74 2.88 3.01 3.38 2.94 3.39 4.49 -11.48% QoQ % 29.86% -4.32% -10.95% 14.97% -13.27% -24.50% - Horiz. % 83.30% 64.14% 67.04% 75.28% 65.48% 75.50% 100.00%
P/EPS 30.29 38.90 31.84 40.37 33.80 19.05 42.36 -20.05% QoQ % -22.13% 22.17% -21.13% 19.44% 77.43% -55.03% - Horiz. % 71.51% 91.83% 75.17% 95.30% 79.79% 44.97% 100.00%
EY 3.30 2.57 3.14 2.48 2.96 5.25 2.36 25.07% QoQ % 28.40% -18.15% 26.61% -16.22% -43.62% 122.46% - Horiz. % 139.83% 108.90% 133.05% 105.08% 125.42% 222.46% 100.00%
DY 0.00 3.88 0.00 0.00 0.00 0.03 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 12,933.33% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.93 1.47 1.39 1.46 1.56 1.65 1.75 6.75% QoQ % 31.29% 5.76% -4.79% -6.41% -5.45% -5.71% - Horiz. % 110.29% 84.00% 79.43% 83.43% 89.14% 94.29% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
STMKB - Financial Results Q2 2022.pdf 
