[TAKAFUL] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 7.35%
YoY- 158.29%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 82,376 77,017 75,928 76,256 73,120 57,520 49,821 39.78%
PBT 17,448 11,331 9,552 10,640 7,712 4,115 4,053 164.39%
Tax -4,608 -991 -2,366 -2,726 -340 -2,829 -2,854 37.58%
NP 12,840 10,340 7,185 7,914 7,372 1,286 1,198 385.41%
-
NP to SH 12,840 10,340 7,185 7,914 7,372 1,286 1,198 385.41%
-
Tax Rate 26.41% 8.75% 24.77% 25.62% 4.41% 68.75% 70.42% -
Total Cost 69,536 66,677 68,742 68,342 65,748 56,234 48,622 26.90%
-
Net Worth 111,030 106,700 101,731 100,713 97,926 96,724 99,827 7.34%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 4,125 - - - 4,121 - -
Div Payout % - 39.89% - - - 320.51% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 111,030 106,700 101,731 100,713 97,926 96,724 99,827 7.34%
NOSH 54,965 55,000 54,989 55,034 55,014 54,957 55,153 -0.22%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 15.59% 13.43% 9.46% 10.38% 10.08% 2.24% 2.41% -
ROE 11.56% 9.69% 7.06% 7.86% 7.53% 1.33% 1.20% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 149.87 140.03 138.08 138.56 132.91 104.66 90.33 40.10%
EPS 23.36 18.80 13.07 14.38 13.40 2.34 2.17 386.83%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 2.02 1.94 1.85 1.83 1.78 1.76 1.81 7.58%
Adjusted Per Share Value based on latest NOSH - 55,052
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 9.84 9.20 9.07 9.11 8.73 6.87 5.95 39.80%
EPS 1.53 1.23 0.86 0.95 0.88 0.15 0.14 391.74%
DPS 0.00 0.49 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.1326 0.1274 0.1215 0.1203 0.117 0.1155 0.1192 7.35%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.50 1.70 1.66 2.00 1.34 1.63 1.71 -
P/RPS 1.00 1.21 1.20 1.44 1.01 1.56 1.89 -34.55%
P/EPS 6.42 9.04 12.70 13.91 10.00 69.66 78.68 -81.15%
EY 15.57 11.06 7.87 7.19 10.00 1.44 1.27 430.87%
DY 0.00 4.41 0.00 0.00 0.00 4.60 0.00 -
P/NAPS 0.74 0.88 0.90 1.09 0.75 0.93 0.94 -14.72%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 29/05/02 28/02/02 27/11/01 29/08/01 29/06/01 -
Price 1.50 1.58 1.94 1.60 1.85 1.92 1.63 -
P/RPS 1.00 1.13 1.41 1.15 1.39 1.83 1.80 -32.39%
P/EPS 6.42 8.40 14.85 11.13 13.81 82.05 75.00 -80.54%
EY 15.57 11.90 6.74 8.99 7.24 1.22 1.33 414.80%
DY 0.00 4.75 0.00 0.00 0.00 3.91 0.00 -
P/NAPS 0.74 0.81 1.05 0.87 1.04 1.09 0.90 -12.22%

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