[TAKAFUL] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -89.03%
YoY- -83.35%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 26,935 35,826 23,211 19,948 20,594 20,071 18,818 26.97%
PBT 4,431 9,380 3,252 1,727 4,362 4,168 1,844 79.30%
Tax -1,077 1,266 1,031 -1,375 -1,152 783 -412 89.65%
NP 3,354 10,646 4,283 352 3,210 4,951 1,432 76.27%
-
NP to SH 3,354 10,646 4,283 352 3,210 4,951 1,432 76.27%
-
Tax Rate 24.31% -13.50% -31.70% 79.62% 26.41% -18.79% 22.34% -
Total Cost 23,581 25,180 18,928 19,596 17,384 15,120 17,386 22.50%
-
Net Worth 128,746 109,959 111,061 106,149 111,030 106,721 101,892 16.86%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 2,474 - - - 4,125 - -
Div Payout % - 23.24% - - - 83.33% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 128,746 109,959 111,061 106,149 111,030 106,721 101,892 16.86%
NOSH 66,023 54,979 54,980 55,000 54,965 55,011 55,076 12.83%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 12.45% 29.72% 18.45% 1.76% 15.59% 24.67% 7.61% -
ROE 2.61% 9.68% 3.86% 0.33% 2.89% 4.64% 1.41% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 40.80 65.16 42.22 36.27 37.47 36.49 34.17 12.53%
EPS 5.08 19.36 7.79 0.64 5.84 9.00 2.60 56.22%
DPS 0.00 4.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.95 2.00 2.02 1.93 2.02 1.94 1.85 3.56%
Adjusted Per Share Value based on latest NOSH - 55,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.22 4.28 2.77 2.38 2.46 2.40 2.25 26.96%
EPS 0.40 1.27 0.51 0.04 0.38 0.59 0.17 76.81%
DPS 0.00 0.30 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.1538 0.1313 0.1326 0.1268 0.1326 0.1275 0.1217 16.87%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.39 1.74 1.70 1.53 1.50 1.70 1.66 -
P/RPS 3.41 2.67 4.03 4.22 4.00 4.66 4.86 -21.02%
P/EPS 27.36 8.99 21.82 239.06 25.68 18.89 63.85 -43.13%
EY 3.65 11.13 4.58 0.42 3.89 5.29 1.57 75.40%
DY 0.00 2.59 0.00 0.00 0.00 4.41 0.00 -
P/NAPS 0.71 0.87 0.84 0.79 0.74 0.88 0.90 -14.61%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 29/05/03 27/02/03 28/11/02 29/08/02 29/05/02 -
Price 1.25 1.35 1.56 1.45 1.50 1.58 1.94 -
P/RPS 3.06 2.07 3.70 4.00 4.00 4.33 5.68 -33.76%
P/EPS 24.61 6.97 20.03 226.56 25.68 17.56 74.62 -52.23%
EY 4.06 14.34 4.99 0.44 3.89 5.70 1.34 109.24%
DY 0.00 3.33 0.00 0.00 0.00 4.75 0.00 -
P/NAPS 0.64 0.68 0.77 0.75 0.74 0.81 1.05 -28.08%

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