[TAKAFUL] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
06-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 6.47%
YoY- 63.57%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 281,698 259,228 329,428 226,589 251,223 280,567 292,001 -2.36%
PBT 15,132 2,527 6,458 3,044 5,999 12,672 20,453 -18.18%
Tax -1,946 7,020 -1,146 1,886 -1,288 -2,547 -1,561 15.81%
NP 13,186 9,547 5,312 4,930 4,711 10,125 18,892 -21.29%
-
NP to SH 11,629 8,213 4,332 4,508 4,234 9,429 16,818 -21.78%
-
Tax Rate 12.86% -277.80% 17.75% -61.96% 21.47% 20.10% 7.63% -
Total Cost 268,512 249,681 324,116 221,659 246,512 270,442 273,109 -1.12%
-
Net Worth 307,918 153,254 277,614 276,592 285,833 198,602 270,125 9.11%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 307,918 153,254 277,614 276,592 285,833 198,602 270,125 9.11%
NOSH 156,303 153,254 152,535 152,813 152,851 106,204 152,613 1.60%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.68% 3.68% 1.61% 2.18% 1.88% 3.61% 6.47% -
ROE 3.78% 5.36% 1.56% 1.63% 1.48% 4.75% 6.23% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 180.22 169.15 215.97 148.28 164.36 264.18 191.33 -3.90%
EPS 7.44 5.36 2.84 2.95 2.77 6.18 11.02 -23.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.00 1.82 1.81 1.87 1.87 1.77 7.39%
Adjusted Per Share Value based on latest NOSH - 152,813
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 33.64 30.96 39.34 27.06 30.00 33.51 34.87 -2.36%
EPS 1.39 0.98 0.52 0.54 0.51 1.13 2.01 -21.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3677 0.183 0.3315 0.3303 0.3413 0.2372 0.3226 9.10%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.39 1.36 1.72 1.30 1.18 1.21 1.13 -
P/RPS 0.77 0.80 0.80 0.88 0.72 0.46 0.59 19.40%
P/EPS 18.68 25.38 60.56 44.07 42.60 13.63 10.25 49.14%
EY 5.35 3.94 1.65 2.27 2.35 7.34 9.75 -32.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.36 0.95 0.72 0.63 0.65 0.64 7.15%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 29/08/07 31/05/07 06/03/07 15/12/06 30/08/06 31/05/06 -
Price 1.51 1.34 1.24 1.39 1.34 1.22 1.25 -
P/RPS 0.84 0.79 0.57 0.94 0.82 0.46 0.65 18.62%
P/EPS 20.30 25.00 43.66 47.12 48.38 13.74 11.34 47.37%
EY 4.93 4.00 2.29 2.12 2.07 7.28 8.82 -32.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.34 0.68 0.77 0.72 0.65 0.71 5.55%

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