[TAKAFUL] QoQ Annualized Quarter Result on 31-Mar-2009

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009
Profit Trend
QoQ- -100.47%
YoY- -101.06%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,871,120 1,459,830 1,049,134 1,019,158 2,950,632 1,428,090 1,145,176 84.24%
PBT 273,558 149,268 49,715 -295 67,578 15,330 37,910 272.07%
Tax -75,480 -39,288 -9,261 -736 -11,064 -7,764 -13,272 217.60%
NP 198,078 109,980 40,454 -1,032 56,514 7,566 24,638 299.79%
-
NP to SH 189,762 106,032 39,394 -213 45,408 8,898 29,705 243.12%
-
Tax Rate 27.59% 26.32% 18.63% - 16.37% 50.65% 35.01% -
Total Cost 2,673,042 1,349,850 1,008,680 1,020,190 2,894,118 1,420,524 1,120,538 78.25%
-
Net Worth 372,944 366,470 349,847 293,466 318,310 309,637 298,190 16.03%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - 5,551 -
Div Payout % - - - - - - 18.69% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 372,944 366,470 349,847 293,466 318,310 309,637 298,190 16.03%
NOSH 162,857 162,875 162,719 157,777 162,403 162,967 158,611 1.77%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.90% 7.53% 3.86% -0.10% 1.92% 0.53% 2.15% -
ROE 50.88% 28.93% 11.26% -0.07% 14.27% 2.87% 9.96% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1,762.96 896.29 644.75 645.95 1,816.85 876.31 722.00 81.03%
EPS 116.52 65.10 24.20 -0.14 27.96 5.46 18.73 237.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 2.29 2.25 2.15 1.86 1.96 1.90 1.88 14.01%
Adjusted Per Share Value based on latest NOSH - 162,658
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 342.90 174.35 125.30 121.72 352.40 170.56 136.77 84.24%
EPS 22.66 12.66 4.70 -0.03 5.42 1.06 3.55 242.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.66 -
NAPS 0.4454 0.4377 0.4178 0.3505 0.3802 0.3698 0.3561 16.04%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.38 1.27 1.20 1.19 1.40 1.48 1.84 -
P/RPS 0.00 0.00 0.19 0.18 0.08 0.17 0.25 -
P/EPS 0.00 0.00 4.96 -881.48 5.01 27.11 9.82 -
EY 0.00 0.00 20.17 -0.11 19.97 3.69 10.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
P/NAPS 0.69 0.64 0.56 0.64 0.71 0.78 0.98 -20.80%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 20/11/09 24/08/09 20/05/09 20/02/09 26/11/08 28/08/08 -
Price 1.34 1.38 1.30 1.33 1.58 1.40 1.66 -
P/RPS 0.00 0.00 0.20 0.21 0.09 0.16 0.23 -
P/EPS 0.00 0.00 5.37 -985.18 5.65 25.64 8.86 -
EY 0.00 0.00 18.62 -0.10 17.70 3.90 11.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.11 -
P/NAPS 0.67 0.69 0.60 0.72 0.81 0.74 0.88 -16.57%

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