[TAKAFUL] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 141.9%
YoY- 83.53%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 77,611 52,046 26,935 99,579 63,753 40,542 20,594 141.97%
PBT 10,873 9,577 4,431 19,207 9,341 6,089 4,362 83.73%
Tax -2,796 -2,492 -1,077 -230 -1,496 -2,527 -1,152 80.50%
NP 8,077 7,085 3,354 18,977 7,845 3,562 3,210 84.89%
-
NP to SH 8,077 7,085 3,354 18,977 7,845 3,562 3,210 84.89%
-
Tax Rate 25.72% 26.02% 24.31% 1.20% 16.02% 41.50% 26.41% -
Total Cost 69,534 44,961 23,581 80,602 55,908 36,980 17,384 151.76%
-
Net Worth 140,809 139,938 128,746 125,404 111,128 106,090 111,030 17.14%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 2,475 - - - -
Div Payout % - - - 13.04% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 140,809 139,938 128,746 125,404 111,128 106,090 111,030 17.14%
NOSH 97,784 97,859 66,023 55,001 55,014 54,969 54,965 46.76%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.41% 13.61% 12.45% 19.06% 12.31% 8.79% 15.59% -
ROE 5.74% 5.06% 2.61% 15.13% 7.06% 3.36% 2.89% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 79.37 53.18 40.80 181.05 115.88 73.75 37.47 64.86%
EPS 8.26 7.24 5.08 34.50 14.26 6.48 5.84 25.97%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.44 1.43 1.95 2.28 2.02 1.93 2.02 -20.18%
Adjusted Per Share Value based on latest NOSH - 54,979
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 9.27 6.22 3.22 11.89 7.61 4.84 2.46 141.96%
EPS 0.96 0.85 0.40 2.27 0.94 0.43 0.38 85.38%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.1682 0.1671 0.1538 0.1498 0.1327 0.1267 0.1326 17.16%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.29 1.28 1.39 1.74 1.70 1.53 1.50 -
P/RPS 1.63 2.41 3.41 0.96 1.47 2.07 4.00 -45.00%
P/EPS 15.62 17.68 27.36 5.04 11.92 23.61 25.68 -28.18%
EY 6.40 5.66 3.65 19.83 8.39 4.24 3.89 39.32%
DY 0.00 0.00 0.00 2.59 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 0.71 0.76 0.84 0.79 0.74 13.92%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 20/11/03 28/08/03 29/05/03 27/02/03 28/11/02 -
Price 1.24 1.34 1.25 1.35 1.56 1.45 1.50 -
P/RPS 1.56 2.52 3.06 0.75 1.35 1.97 4.00 -46.58%
P/EPS 15.01 18.51 24.61 3.91 10.94 22.38 25.68 -30.06%
EY 6.66 5.40 4.06 25.56 9.14 4.47 3.89 43.06%
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.86 0.94 0.64 0.59 0.77 0.75 0.74 10.52%

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