[TAKAFUL] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 10.34%
YoY- 28.3%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,779,336 1,914,960 2,078,124 1,607,534 1,721,876 1,750,342 1,716,180 2.43%
PBT 167,414 165,586 160,984 125,458 115,412 127,872 150,048 7.56%
Tax -43,626 -41,446 -32,640 -25,314 -25,521 -23,024 -26,620 38.96%
NP 123,788 124,140 128,344 100,144 89,890 104,848 123,428 0.19%
-
NP to SH 130,020 131,876 128,892 101,245 91,761 107,082 123,844 3.29%
-
Tax Rate 26.06% 25.03% 20.28% 20.18% 22.11% 18.01% 17.74% -
Total Cost 1,655,548 1,790,820 1,949,780 1,507,390 1,631,985 1,645,494 1,592,752 2.60%
-
Net Worth 569,882 568,206 530,808 499,874 480,297 490,141 483,460 11.57%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 26,051 - - 40,706 32,562 - - -
Div Payout % 20.04% - - 40.21% 35.49% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 569,882 568,206 530,808 499,874 480,297 490,141 483,460 11.57%
NOSH 162,823 162,809 162,824 162,825 162,812 162,837 162,781 0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.96% 6.48% 6.18% 6.23% 5.22% 5.99% 7.19% -
ROE 22.82% 23.21% 24.28% 20.25% 19.11% 21.85% 25.62% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,092.80 1,176.19 1,276.30 987.27 1,057.58 1,074.90 1,054.29 2.41%
EPS 79.85 81.00 79.16 62.18 56.36 65.76 76.08 3.27%
DPS 16.00 0.00 0.00 25.00 20.00 0.00 0.00 -
NAPS 3.50 3.49 3.26 3.07 2.95 3.01 2.97 11.55%
Adjusted Per Share Value based on latest NOSH - 162,847
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 212.51 228.71 248.19 191.99 205.64 209.04 204.96 2.43%
EPS 15.53 15.75 15.39 12.09 10.96 12.79 14.79 3.30%
DPS 3.11 0.00 0.00 4.86 3.89 0.00 0.00 -
NAPS 0.6806 0.6786 0.6339 0.597 0.5736 0.5854 0.5774 11.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 9.37 7.58 7.00 5.44 6.00 5.76 3.39 -
P/RPS 0.86 0.64 0.55 0.55 0.57 0.54 0.32 93.18%
P/EPS 11.73 9.36 8.84 8.75 10.65 8.76 4.46 90.42%
EY 8.52 10.69 11.31 11.43 9.39 11.42 22.44 -47.53%
DY 1.71 0.00 0.00 4.60 3.33 0.00 0.00 -
P/NAPS 2.68 2.17 2.15 1.77 2.03 1.91 1.14 76.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 20/08/13 22/05/13 25/02/13 20/11/12 10/08/12 28/05/12 -
Price 9.40 8.96 7.46 5.41 5.21 6.42 3.95 -
P/RPS 0.86 0.76 0.58 0.55 0.49 0.60 0.37 75.37%
P/EPS 11.77 11.06 9.42 8.70 9.24 9.76 5.19 72.52%
EY 8.50 9.04 10.61 11.49 10.82 10.24 19.26 -42.00%
DY 1.70 0.00 0.00 4.62 3.84 0.00 0.00 -
P/NAPS 2.69 2.57 2.29 1.76 1.77 2.13 1.33 59.86%

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