[TAKAFUL] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 812.46%
YoY- 32.4%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 396,573 197,713 822,364 542,002 360,186 178,023 117,273 124.79%
PBT 11,163 7,978 32,596 13,055 2,528 390 23,063 -38.27%
Tax -3,694 -3,619 -4,984 -2,361 -1,356 849 1,001 -
NP 7,469 4,359 27,612 10,694 1,172 1,239 24,064 -54.06%
-
NP to SH 7,115 4,359 19,207 10,694 1,172 1,239 24,064 -55.51%
-
Tax Rate 33.09% 45.36% 15.29% 18.09% 53.64% -217.69% -4.34% -
Total Cost 389,104 193,354 794,752 531,308 359,014 176,784 93,209 158.58%
-
Net Worth 279,408 251,480 239,020 223,995 215,590 222,165 184,089 31.97%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 279,408 251,480 239,020 223,995 215,590 222,165 184,089 31.97%
NOSH 152,682 152,412 146,638 144,513 144,691 142,413 120,320 17.15%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.88% 2.20% 3.36% 1.97% 0.33% 0.70% 20.52% -
ROE 2.55% 1.73% 8.04% 4.77% 0.54% 0.56% 13.07% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 259.74 129.72 560.81 375.05 248.93 125.00 97.47 91.86%
EPS 4.66 2.86 18.83 7.40 0.81 0.87 20.00 -62.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.65 1.63 1.55 1.49 1.56 1.53 12.64%
Adjusted Per Share Value based on latest NOSH - 144,711
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 47.36 23.61 98.21 64.73 43.01 21.26 14.01 124.74%
EPS 0.85 0.52 2.29 1.28 0.14 0.15 2.87 -55.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3337 0.3003 0.2854 0.2675 0.2575 0.2653 0.2198 31.99%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.11 1.24 1.12 1.11 1.20 1.20 1.14 -
P/RPS 0.43 0.96 0.20 0.30 0.48 0.96 1.17 -48.59%
P/EPS 23.82 43.36 8.55 15.00 148.15 137.93 5.70 158.76%
EY 4.20 2.31 11.69 6.67 0.68 0.72 17.54 -61.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.75 0.69 0.72 0.81 0.77 0.75 -12.83%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 30/08/05 30/05/05 28/02/05 30/11/04 26/08/04 -
Price 1.17 1.29 1.19 1.35 1.19 1.24 1.14 -
P/RPS 0.45 0.99 0.21 0.36 0.48 0.99 1.17 -47.02%
P/EPS 25.11 45.10 9.09 18.24 146.91 142.53 5.70 168.00%
EY 3.98 2.22 11.01 5.48 0.68 0.70 17.54 -62.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.78 0.73 0.87 0.80 0.79 0.75 -10.00%

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