[TAKAFUL] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 120.24%
YoY- 45.57%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 52,046 26,935 99,579 63,753 40,542 20,594 77,017 -22.93%
PBT 9,577 4,431 19,207 9,341 6,089 4,362 11,331 -10.57%
Tax -2,492 -1,077 -230 -1,496 -2,527 -1,152 -991 84.60%
NP 7,085 3,354 18,977 7,845 3,562 3,210 10,340 -22.22%
-
NP to SH 7,085 3,354 18,977 7,845 3,562 3,210 10,340 -22.22%
-
Tax Rate 26.02% 24.31% 1.20% 16.02% 41.50% 26.41% 8.75% -
Total Cost 44,961 23,581 80,602 55,908 36,980 17,384 66,677 -23.04%
-
Net Worth 139,938 128,746 125,404 111,128 106,090 111,030 106,700 19.75%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 2,475 - - - 4,125 -
Div Payout % - - 13.04% - - - 39.89% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 139,938 128,746 125,404 111,128 106,090 111,030 106,700 19.75%
NOSH 97,859 66,023 55,001 55,014 54,969 54,965 55,000 46.67%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 13.61% 12.45% 19.06% 12.31% 8.79% 15.59% 13.43% -
ROE 5.06% 2.61% 15.13% 7.06% 3.36% 2.89% 9.69% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 53.18 40.80 181.05 115.88 73.75 37.47 140.03 -47.46%
EPS 7.24 5.08 34.50 14.26 6.48 5.84 18.80 -46.97%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 7.50 -
NAPS 1.43 1.95 2.28 2.02 1.93 2.02 1.94 -18.35%
Adjusted Per Share Value based on latest NOSH - 54,980
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.22 3.22 11.89 7.61 4.84 2.46 9.20 -22.91%
EPS 0.85 0.40 2.27 0.94 0.43 0.38 1.23 -21.78%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.49 -
NAPS 0.1671 0.1538 0.1498 0.1327 0.1267 0.1326 0.1274 19.76%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.28 1.39 1.74 1.70 1.53 1.50 1.70 -
P/RPS 2.41 3.41 0.96 1.47 2.07 4.00 1.21 58.10%
P/EPS 17.68 27.36 5.04 11.92 23.61 25.68 9.04 56.19%
EY 5.66 3.65 19.83 8.39 4.24 3.89 11.06 -35.94%
DY 0.00 0.00 2.59 0.00 0.00 0.00 4.41 -
P/NAPS 0.90 0.71 0.76 0.84 0.79 0.74 0.88 1.50%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 28/08/03 29/05/03 27/02/03 28/11/02 29/08/02 -
Price 1.34 1.25 1.35 1.56 1.45 1.50 1.58 -
P/RPS 2.52 3.06 0.75 1.35 1.97 4.00 1.13 70.44%
P/EPS 18.51 24.61 3.91 10.94 22.38 25.68 8.40 69.09%
EY 5.40 4.06 25.56 9.14 4.47 3.89 11.90 -40.86%
DY 0.00 0.00 3.33 0.00 0.00 0.00 4.75 -
P/NAPS 0.94 0.64 0.59 0.77 0.75 0.74 0.81 10.40%

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