[TAKAFUL] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 41.59%
YoY- 174.66%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 383,187 280,678 199,621 281,698 259,228 329,428 226,589 41.98%
PBT 16,000 11,070 -5,440 15,132 2,527 6,458 3,044 202.61%
Tax -6,774 -2,720 -684 -1,946 7,020 -1,146 1,886 -
NP 9,226 8,350 -6,124 13,186 9,547 5,312 4,930 51.91%
-
NP to SH 14,654 7,053 -3,631 11,629 8,213 4,332 4,508 119.59%
-
Tax Rate 42.34% 24.57% - 12.86% -277.80% 17.75% -61.96% -
Total Cost 373,961 272,328 205,745 268,512 249,681 324,116 221,659 41.76%
-
Net Worth 158,632 307,681 300,496 307,918 153,254 277,614 276,592 -30.99%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 158,632 307,681 300,496 307,918 153,254 277,614 276,592 -30.99%
NOSH 158,632 157,785 156,508 156,303 153,254 152,535 152,813 2.52%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.41% 2.97% -3.07% 4.68% 3.68% 1.61% 2.18% -
ROE 9.24% 2.29% -1.21% 3.78% 5.36% 1.56% 1.63% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 241.56 177.89 127.55 180.22 169.15 215.97 148.28 38.49%
EPS 9.24 4.47 -2.32 7.44 5.36 2.84 2.95 114.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.95 1.92 1.97 1.00 1.82 1.81 -32.69%
Adjusted Per Share Value based on latest NOSH - 156,303
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 45.76 33.52 23.84 33.64 30.96 39.34 27.06 41.98%
EPS 1.75 0.84 -0.43 1.39 0.98 0.52 0.54 119.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1894 0.3674 0.3589 0.3677 0.183 0.3315 0.3303 -31.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.84 1.38 1.57 1.39 1.36 1.72 1.30 -
P/RPS 0.76 0.78 1.23 0.77 0.80 0.80 0.88 -9.31%
P/EPS 19.92 30.87 -67.67 18.68 25.38 60.56 44.07 -41.13%
EY 5.02 3.24 -1.48 5.35 3.94 1.65 2.27 69.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 0.71 0.82 0.71 1.36 0.95 0.72 87.02%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 23/05/08 29/02/08 26/11/07 29/08/07 31/05/07 06/03/07 -
Price 1.66 1.40 1.48 1.51 1.34 1.24 1.39 -
P/RPS 0.69 0.79 1.16 0.84 0.79 0.57 0.94 -18.64%
P/EPS 17.97 31.32 -63.79 20.30 25.00 43.66 47.12 -47.44%
EY 5.56 3.19 -1.57 4.93 4.00 2.29 2.12 90.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 0.72 0.77 0.77 1.34 0.68 0.77 66.96%

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