[TAKAFUL] QoQ Cumulative Quarter Result on 31-Mar-2002 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 36.19%
YoY- 499.44%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 40,542 20,594 77,017 56,946 38,128 18,280 57,520 -20.74%
PBT 6,089 4,362 11,331 7,164 5,320 1,928 4,115 29.75%
Tax -2,527 -1,152 -991 -1,775 -1,363 -85 -2,829 -7.23%
NP 3,562 3,210 10,340 5,389 3,957 1,843 1,286 96.86%
-
NP to SH 3,562 3,210 10,340 5,389 3,957 1,843 1,286 96.86%
-
Tax Rate 41.50% 26.41% 8.75% 24.78% 25.62% 4.41% 68.75% -
Total Cost 36,980 17,384 66,677 51,557 34,171 16,437 56,234 -24.32%
-
Net Worth 106,090 111,030 106,700 101,731 100,713 97,926 96,724 6.33%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - 4,125 - - - 4,121 -
Div Payout % - - 39.89% - - - 320.51% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 106,090 111,030 106,700 101,731 100,713 97,926 96,724 6.33%
NOSH 54,969 54,965 55,000 54,989 55,034 55,014 54,957 0.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.79% 15.59% 13.43% 9.46% 10.38% 10.08% 2.24% -
ROE 3.36% 2.89% 9.69% 5.30% 3.93% 1.88% 1.33% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 73.75 37.47 140.03 103.56 69.28 33.23 104.66 -20.76%
EPS 6.48 5.84 18.80 9.80 7.19 3.35 2.34 96.83%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 1.93 2.02 1.94 1.85 1.83 1.78 1.76 6.32%
Adjusted Per Share Value based on latest NOSH - 55,076
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 4.84 2.46 9.20 6.80 4.55 2.18 6.87 -20.77%
EPS 0.43 0.38 1.23 0.64 0.47 0.22 0.15 101.41%
DPS 0.00 0.00 0.49 0.00 0.00 0.00 0.49 -
NAPS 0.1267 0.1326 0.1274 0.1215 0.1203 0.117 0.1155 6.34%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.53 1.50 1.70 1.66 2.00 1.34 1.63 -
P/RPS 2.07 4.00 1.21 1.60 2.89 4.03 1.56 20.69%
P/EPS 23.61 25.68 9.04 16.94 27.82 40.00 69.66 -51.29%
EY 4.24 3.89 11.06 5.90 3.60 2.50 1.44 105.02%
DY 0.00 0.00 4.41 0.00 0.00 0.00 4.60 -
P/NAPS 0.79 0.74 0.88 0.90 1.09 0.75 0.93 -10.27%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 29/08/02 29/05/02 28/02/02 27/11/01 29/08/01 -
Price 1.45 1.50 1.58 1.94 1.60 1.85 1.92 -
P/RPS 1.97 4.00 1.13 1.87 2.31 5.57 1.83 5.02%
P/EPS 22.38 25.68 8.40 19.80 22.25 55.22 82.05 -57.84%
EY 4.47 3.89 11.90 5.05 4.49 1.81 1.22 137.10%
DY 0.00 0.00 4.75 0.00 0.00 0.00 3.91 -
P/NAPS 0.75 0.74 0.81 1.05 0.87 1.04 1.09 -22.00%

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