[TAKAFUL] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -46.18%
YoY- 174.66%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,145,176 761,989 481,311 281,698 1,005,769 803,905 474,477 80.02%
PBT 37,910 21,910 9,692 15,132 16,722 15,806 9,348 154.52%
Tax -13,272 -6,498 -2,630 -1,946 8,083 -548 598 -
NP 24,638 15,412 7,062 13,186 24,805 15,258 9,946 83.18%
-
NP to SH 29,705 15,051 7,998 11,629 21,608 13,379 9,047 121.07%
-
Tax Rate 35.01% 29.66% 27.14% 12.86% -48.34% 3.47% -6.40% -
Total Cost 1,120,538 746,577 474,249 268,512 980,964 788,647 464,531 79.95%
-
Net Worth 298,190 307,646 301,101 307,918 291,182 277,965 276,605 5.14%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,551 - - - - - - -
Div Payout % 18.69% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 298,190 307,646 301,101 307,918 291,182 277,965 276,605 5.14%
NOSH 158,611 157,767 156,823 156,303 153,253 152,728 152,820 2.51%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.15% 2.02% 1.47% 4.68% 2.47% 1.90% 2.10% -
ROE 9.96% 4.89% 2.66% 3.78% 7.42% 4.81% 3.27% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 722.00 482.98 306.91 180.22 656.28 526.36 310.48 75.61%
EPS 18.73 9.54 5.10 7.44 14.10 8.76 5.92 115.66%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.95 1.92 1.97 1.90 1.82 1.81 2.56%
Adjusted Per Share Value based on latest NOSH - 156,303
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 136.77 91.00 57.48 33.64 120.12 96.01 56.67 80.02%
EPS 3.55 1.80 0.96 1.39 2.58 1.60 1.08 121.23%
DPS 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3561 0.3674 0.3596 0.3677 0.3478 0.332 0.3304 5.12%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.84 1.38 1.57 1.39 1.36 1.72 1.30 -
P/RPS 0.25 0.29 0.51 0.77 0.21 0.33 0.42 -29.26%
P/EPS 9.82 14.47 30.78 18.68 9.65 19.63 21.96 -41.55%
EY 10.18 6.91 3.25 5.35 10.37 5.09 4.55 71.14%
DY 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.71 0.82 0.71 0.72 0.95 0.72 22.84%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 23/05/08 29/02/08 26/11/07 29/08/07 31/05/07 06/03/07 -
Price 1.66 1.40 1.48 1.51 1.34 1.24 1.39 -
P/RPS 0.23 0.29 0.48 0.84 0.20 0.24 0.45 -36.10%
P/EPS 8.86 14.68 29.02 20.30 9.50 14.16 23.48 -47.81%
EY 11.28 6.81 3.45 4.93 10.52 7.06 4.26 91.50%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.72 0.77 0.77 0.71 0.68 0.77 9.31%

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