[TAKAFUL] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -1.41%
YoY- -44.1%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 962,622 1,126,792 1,005,769 1,071,873 948,954 1,004,892 969,141 -0.44%
PBT 19,384 60,528 16,722 21,074 18,696 23,996 44,288 -42.26%
Tax -5,260 -7,784 8,083 -730 1,196 -5,152 -7,802 -23.05%
NP 14,124 52,744 24,805 20,344 19,892 18,844 36,486 -46.79%
-
NP to SH 15,996 46,516 21,608 17,838 18,094 16,936 33,362 -38.65%
-
Tax Rate 27.14% 12.86% -48.34% 3.46% -6.40% 21.47% 17.62% -
Total Cost 948,498 1,074,048 980,964 1,051,529 929,062 986,048 932,655 1.12%
-
Net Worth 301,101 307,918 291,182 277,965 276,605 285,833 196,445 32.83%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 301,101 307,918 291,182 277,965 276,605 285,833 196,445 32.83%
NOSH 156,823 156,303 153,253 152,728 152,820 152,851 106,186 29.59%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.47% 4.68% 2.47% 1.90% 2.10% 1.88% 3.76% -
ROE 5.31% 15.11% 7.42% 6.42% 6.54% 5.93% 16.98% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 613.82 720.90 656.28 701.82 620.96 657.43 912.68 -23.18%
EPS 10.20 29.76 14.10 11.68 11.84 11.08 21.86 -39.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.97 1.90 1.82 1.81 1.87 1.85 2.49%
Adjusted Per Share Value based on latest NOSH - 152,535
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 114.96 134.56 120.11 128.01 113.33 120.01 115.74 -0.44%
EPS 1.91 5.56 2.58 2.13 2.16 2.02 3.98 -38.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3596 0.3677 0.3477 0.332 0.3303 0.3413 0.2346 32.83%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.57 1.39 1.36 1.72 1.30 1.18 1.21 -
P/RPS 0.26 0.19 0.21 0.25 0.21 0.18 0.13 58.53%
P/EPS 15.39 4.67 9.65 14.73 10.98 10.65 3.85 151.24%
EY 6.50 21.41 10.37 6.79 9.11 9.39 25.97 -60.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.71 0.72 0.95 0.72 0.63 0.65 16.70%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 26/11/07 29/08/07 31/05/07 06/03/07 15/12/06 30/08/06 -
Price 1.48 1.51 1.34 1.24 1.39 1.34 1.22 -
P/RPS 0.24 0.21 0.20 0.18 0.22 0.20 0.13 50.32%
P/EPS 14.51 5.07 9.50 10.62 11.74 12.09 3.88 140.35%
EY 6.89 19.71 10.52 9.42 8.52 8.27 25.75 -58.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.71 0.68 0.77 0.72 0.66 10.79%

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