[TAKAFUL] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
10-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 72.93%
YoY- 37.65%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 519,531 1,607,534 1,291,407 875,171 429,045 1,352,618 1,045,124 -37.22%
PBT 40,246 125,458 86,559 63,936 37,512 101,418 60,025 -23.37%
Tax -8,160 -25,314 -19,141 -11,512 -6,655 -22,909 -16,471 -37.36%
NP 32,086 100,144 67,418 52,424 30,857 78,509 43,554 -18.41%
-
NP to SH 32,223 101,245 68,821 53,541 30,961 78,915 44,220 -19.00%
-
Tax Rate 20.28% 20.18% 22.11% 18.01% 17.74% 22.59% 27.44% -
Total Cost 487,445 1,507,390 1,223,989 822,747 398,188 1,274,109 1,001,570 -38.10%
-
Net Worth 530,808 499,874 480,297 490,141 483,460 452,617 423,313 16.26%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 40,706 24,421 - - 11,396 - -
Div Payout % - 40.21% 35.49% - - 14.44% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 530,808 499,874 480,297 490,141 483,460 452,617 423,313 16.26%
NOSH 162,824 162,825 162,812 162,837 162,781 162,812 162,812 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.18% 6.23% 5.22% 5.99% 7.19% 5.80% 4.17% -
ROE 6.07% 20.25% 14.33% 10.92% 6.40% 17.44% 10.45% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 319.07 987.27 793.18 537.45 263.57 830.79 641.92 -37.22%
EPS 19.79 62.18 42.27 32.88 19.02 48.47 27.16 -19.01%
DPS 0.00 25.00 15.00 0.00 0.00 7.00 0.00 -
NAPS 3.26 3.07 2.95 3.01 2.97 2.78 2.60 16.26%
Adjusted Per Share Value based on latest NOSH - 162,797
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 62.05 191.99 154.23 104.52 51.24 161.54 124.82 -37.21%
EPS 3.85 12.09 8.22 6.39 3.70 9.42 5.28 -18.97%
DPS 0.00 4.86 2.92 0.00 0.00 1.36 0.00 -
NAPS 0.6339 0.597 0.5736 0.5854 0.5774 0.5406 0.5056 16.25%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 7.00 5.44 6.00 5.76 3.39 1.84 1.70 -
P/RPS 2.19 0.55 0.76 1.07 1.29 0.22 0.26 313.44%
P/EPS 35.37 8.75 14.19 17.52 17.82 3.80 6.26 216.89%
EY 2.83 11.43 7.05 5.71 5.61 26.34 15.98 -68.43%
DY 0.00 4.60 2.50 0.00 0.00 3.80 0.00 -
P/NAPS 2.15 1.77 2.03 1.91 1.14 0.66 0.65 121.83%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 25/02/13 20/11/12 10/08/12 28/05/12 22/02/12 24/11/11 -
Price 7.46 5.41 5.21 6.42 3.95 1.96 1.86 -
P/RPS 2.34 0.55 0.66 1.19 1.50 0.24 0.29 301.78%
P/EPS 37.70 8.70 12.33 19.53 20.77 4.04 6.85 211.39%
EY 2.65 11.49 8.11 5.12 4.82 24.73 14.60 -67.90%
DY 0.00 4.62 2.88 0.00 0.00 3.57 0.00 -
P/NAPS 2.29 1.76 1.77 2.13 1.33 0.71 0.72 116.12%

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