[TAKAFUL] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 47.88%
YoY- -44.1%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 481,311 281,698 1,005,769 803,905 474,477 251,223 969,141 -37.20%
PBT 9,692 15,132 16,722 15,806 9,348 5,999 44,288 -63.58%
Tax -2,630 -1,946 8,083 -548 598 -1,288 -7,802 -51.46%
NP 7,062 13,186 24,805 15,258 9,946 4,711 36,486 -66.43%
-
NP to SH 7,998 11,629 21,608 13,379 9,047 4,234 33,362 -61.30%
-
Tax Rate 27.14% 12.86% -48.34% 3.47% -6.40% 21.47% 17.62% -
Total Cost 474,249 268,512 980,964 788,647 464,531 246,512 932,655 -36.21%
-
Net Worth 301,101 307,918 291,182 277,965 276,605 285,833 196,445 32.83%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 301,101 307,918 291,182 277,965 276,605 285,833 196,445 32.83%
NOSH 156,823 156,303 153,253 152,728 152,820 152,851 106,186 29.59%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.47% 4.68% 2.47% 1.90% 2.10% 1.88% 3.76% -
ROE 2.66% 3.78% 7.42% 4.81% 3.27% 1.48% 16.98% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 306.91 180.22 656.28 526.36 310.48 164.36 912.68 -51.54%
EPS 5.10 7.44 14.10 8.76 5.92 2.77 21.86 -62.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.97 1.90 1.82 1.81 1.87 1.85 2.49%
Adjusted Per Share Value based on latest NOSH - 152,535
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 57.48 33.64 120.11 96.00 56.66 30.00 115.74 -37.20%
EPS 0.96 1.39 2.58 1.60 1.08 0.51 3.98 -61.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3596 0.3677 0.3477 0.332 0.3303 0.3413 0.2346 32.83%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.57 1.39 1.36 1.72 1.30 1.18 1.21 -
P/RPS 0.51 0.77 0.21 0.33 0.42 0.72 0.13 148.12%
P/EPS 30.78 18.68 9.65 19.63 21.96 42.60 3.85 298.31%
EY 3.25 5.35 10.37 5.09 4.55 2.35 25.97 -74.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.71 0.72 0.95 0.72 0.63 0.65 16.70%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 26/11/07 29/08/07 31/05/07 06/03/07 15/12/06 30/08/06 -
Price 1.48 1.51 1.34 1.24 1.39 1.34 1.22 -
P/RPS 0.48 0.84 0.20 0.24 0.45 0.82 0.13 138.32%
P/EPS 29.02 20.30 9.50 14.16 23.48 48.38 3.88 281.05%
EY 3.45 4.93 10.52 7.06 4.26 2.07 25.75 -73.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.71 0.68 0.77 0.72 0.66 10.79%

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