[TAKAFUL] QoQ Quarter Result on 30-Jun-2002 [#4]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 245.74%
YoY- 1179.33%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 23,211 19,948 20,594 20,071 18,818 19,848 18,280 17.27%
PBT 3,252 1,727 4,362 4,168 1,844 3,392 1,928 41.74%
Tax 1,031 -1,375 -1,152 783 -412 -1,278 -85 -
NP 4,283 352 3,210 4,951 1,432 2,114 1,843 75.53%
-
NP to SH 4,283 352 3,210 4,951 1,432 2,114 1,843 75.53%
-
Tax Rate -31.70% 79.62% 26.41% -18.79% 22.34% 37.68% 4.41% -
Total Cost 18,928 19,596 17,384 15,120 17,386 17,734 16,437 9.87%
-
Net Worth 111,061 106,149 111,030 106,721 101,892 100,745 97,926 8.76%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 4,125 - - - -
Div Payout % - - - 83.33% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 111,061 106,149 111,030 106,721 101,892 100,745 97,926 8.76%
NOSH 54,980 55,000 54,965 55,011 55,076 55,052 55,014 -0.04%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 18.45% 1.76% 15.59% 24.67% 7.61% 10.65% 10.08% -
ROE 3.86% 0.33% 2.89% 4.64% 1.41% 2.10% 1.88% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 42.22 36.27 37.47 36.49 34.17 36.05 33.23 17.32%
EPS 7.79 0.64 5.84 9.00 2.60 3.84 3.35 75.61%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 2.02 1.93 2.02 1.94 1.85 1.83 1.78 8.80%
Adjusted Per Share Value based on latest NOSH - 55,011
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2.77 2.38 2.46 2.40 2.25 2.37 2.18 17.33%
EPS 0.51 0.04 0.38 0.59 0.17 0.25 0.22 75.24%
DPS 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
NAPS 0.1326 0.1268 0.1326 0.1275 0.1217 0.1203 0.117 8.71%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.70 1.53 1.50 1.70 1.66 2.00 1.34 -
P/RPS 4.03 4.22 4.00 4.66 4.86 5.55 4.03 0.00%
P/EPS 21.82 239.06 25.68 18.89 63.85 52.08 40.00 -33.26%
EY 4.58 0.42 3.89 5.29 1.57 1.92 2.50 49.77%
DY 0.00 0.00 0.00 4.41 0.00 0.00 0.00 -
P/NAPS 0.84 0.79 0.74 0.88 0.90 1.09 0.75 7.85%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 28/11/02 29/08/02 29/05/02 28/02/02 27/11/01 -
Price 1.56 1.45 1.50 1.58 1.94 1.60 1.85 -
P/RPS 3.70 4.00 4.00 4.33 5.68 4.44 5.57 -23.88%
P/EPS 20.03 226.56 25.68 17.56 74.62 41.67 55.22 -49.16%
EY 4.99 0.44 3.89 5.70 1.34 2.40 1.81 96.73%
DY 0.00 0.00 0.00 4.75 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 0.74 0.81 1.05 0.87 1.04 -18.17%

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