[TAKAFUL] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
06-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 113.68%
YoY- 27.15%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 281,698 1,005,769 803,905 474,477 251,223 969,141 688,574 -44.86%
PBT 15,132 16,722 15,806 9,348 5,999 44,288 31,616 -38.78%
Tax -1,946 8,083 -548 598 -1,288 -7,802 -5,255 -48.40%
NP 13,186 24,805 15,258 9,946 4,711 36,486 26,361 -36.95%
-
NP to SH 11,629 21,608 13,379 9,047 4,234 33,362 23,933 -38.16%
-
Tax Rate 12.86% -48.34% 3.47% -6.40% 21.47% 17.62% 16.62% -
Total Cost 268,512 980,964 788,647 464,531 246,512 932,655 662,213 -45.18%
-
Net Worth 307,918 291,182 277,965 276,605 285,833 196,445 270,162 9.10%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 307,918 291,182 277,965 276,605 285,833 196,445 270,162 9.10%
NOSH 156,303 153,253 152,728 152,820 152,851 106,186 152,633 1.59%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.68% 2.47% 1.90% 2.10% 1.88% 3.76% 3.83% -
ROE 3.78% 7.42% 4.81% 3.27% 1.48% 16.98% 8.86% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 180.22 656.28 526.36 310.48 164.36 912.68 451.13 -45.72%
EPS 7.44 14.10 8.76 5.92 2.77 21.86 15.68 -39.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.90 1.82 1.81 1.87 1.85 1.77 7.39%
Adjusted Per Share Value based on latest NOSH - 152,813
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 33.64 120.11 96.00 56.66 30.00 115.74 82.23 -44.86%
EPS 1.39 2.58 1.60 1.08 0.51 3.98 2.86 -38.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3677 0.3477 0.332 0.3303 0.3413 0.2346 0.3226 9.10%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.39 1.36 1.72 1.30 1.18 1.21 1.13 -
P/RPS 0.77 0.21 0.33 0.42 0.72 0.13 0.25 111.54%
P/EPS 18.68 9.65 19.63 21.96 42.60 3.85 7.21 88.52%
EY 5.35 10.37 5.09 4.55 2.35 25.97 13.88 -47.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.95 0.72 0.63 0.65 0.64 7.15%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 29/08/07 31/05/07 06/03/07 15/12/06 30/08/06 31/05/06 -
Price 1.51 1.34 1.24 1.39 1.34 1.22 1.25 -
P/RPS 0.84 0.20 0.24 0.45 0.82 0.13 0.28 107.86%
P/EPS 20.30 9.50 14.16 23.48 48.38 3.88 7.97 86.39%
EY 4.93 10.52 7.06 4.26 2.07 25.75 12.54 -46.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.71 0.68 0.77 0.72 0.66 0.71 5.55%

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