[TAKAFUL] QoQ Cumulative Quarter Result on 30-Sep-2008

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008
Profit Trend
QoQ- -95.01%
YoY- -87.25%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,049,134 679,439 491,772 238,015 1,145,176 761,989 481,311 68.19%
PBT 49,715 -197 11,263 2,555 37,910 21,910 9,692 197.72%
Tax -9,261 -491 -1,844 -1,294 -13,272 -6,498 -2,630 131.63%
NP 40,454 -688 9,419 1,261 24,638 15,412 7,062 220.49%
-
NP to SH 39,394 -142 7,568 1,483 29,705 15,051 7,998 189.77%
-
Tax Rate 18.63% - 16.37% 50.65% 35.01% 29.66% 27.14% -
Total Cost 1,008,680 680,127 482,353 236,754 1,120,538 746,577 474,249 65.46%
-
Net Worth 349,847 293,466 318,310 309,637 298,190 307,646 301,101 10.53%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - 5,551 - - -
Div Payout % - - - - 18.69% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 349,847 293,466 318,310 309,637 298,190 307,646 301,101 10.53%
NOSH 162,719 157,777 162,403 162,967 158,611 157,767 156,823 2.49%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.86% -0.10% 1.92% 0.53% 2.15% 2.02% 1.47% -
ROE 11.26% -0.05% 2.38% 0.48% 9.96% 4.89% 2.66% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 644.75 430.63 302.81 146.05 722.00 482.98 306.91 64.10%
EPS 24.20 -0.09 4.66 0.91 18.73 9.54 5.10 182.64%
DPS 0.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 2.15 1.86 1.96 1.90 1.88 1.95 1.92 7.84%
Adjusted Per Share Value based on latest NOSH - 162,967
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 125.30 81.15 58.73 28.43 136.77 91.00 57.48 68.20%
EPS 4.70 -0.02 0.90 0.18 3.55 1.80 0.96 188.60%
DPS 0.00 0.00 0.00 0.00 0.66 0.00 0.00 -
NAPS 0.4178 0.3505 0.3802 0.3698 0.3561 0.3674 0.3596 10.52%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.20 1.19 1.40 1.48 1.84 1.38 1.57 -
P/RPS 0.19 0.28 0.46 1.01 0.25 0.29 0.51 -48.25%
P/EPS 4.96 -1,322.22 30.04 162.64 9.82 14.47 30.78 -70.42%
EY 20.17 -0.08 3.33 0.61 10.18 6.91 3.25 238.08%
DY 0.00 0.00 0.00 0.00 1.90 0.00 0.00 -
P/NAPS 0.56 0.64 0.71 0.78 0.98 0.71 0.82 -22.46%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 20/05/09 20/02/09 26/11/08 28/08/08 23/05/08 29/02/08 -
Price 1.30 1.33 1.58 1.40 1.66 1.40 1.48 -
P/RPS 0.20 0.31 0.52 0.96 0.23 0.29 0.48 -44.24%
P/EPS 5.37 -1,477.78 33.91 153.85 8.86 14.68 29.02 -67.56%
EY 18.62 -0.07 2.95 0.65 11.28 6.81 3.45 208.00%
DY 0.00 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.60 0.72 0.81 0.74 0.88 0.72 0.77 -15.33%

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