[TAKAFUL] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 510.23%
YoY- 76.62%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 226,589 251,223 280,567 292,001 198,860 197,713 280,362 -13.20%
PBT 3,044 5,999 12,672 20,453 3,185 7,978 21,661 -72.87%
Tax 1,886 -1,288 -2,547 -1,561 -1,561 -3,619 -6,465 -
NP 4,930 4,711 10,125 18,892 1,624 4,359 15,196 -52.68%
-
NP to SH 4,508 4,234 9,429 16,818 2,756 4,359 10,570 -43.25%
-
Tax Rate -61.96% 21.47% 20.10% 7.63% 49.01% 45.36% 29.85% -
Total Cost 221,659 246,512 270,442 273,109 197,236 193,354 265,166 -11.23%
-
Net Worth 276,592 285,833 198,602 270,125 278,645 251,480 240,554 9.72%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 276,592 285,833 198,602 270,125 278,645 251,480 240,554 9.72%
NOSH 152,813 152,851 106,204 152,613 152,265 152,412 146,679 2.76%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.18% 1.88% 3.61% 6.47% 0.82% 2.20% 5.42% -
ROE 1.63% 1.48% 4.75% 6.23% 0.99% 1.73% 4.39% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 148.28 164.36 264.18 191.33 130.60 129.72 191.14 -15.53%
EPS 2.95 2.77 6.18 11.02 1.81 2.86 10.36 -56.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.87 1.87 1.77 1.83 1.65 1.64 6.77%
Adjusted Per Share Value based on latest NOSH - 152,613
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 27.06 30.00 33.51 34.87 23.75 23.61 33.48 -13.19%
EPS 0.54 0.51 1.13 2.01 0.33 0.52 1.26 -43.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3303 0.3414 0.2372 0.3226 0.3328 0.3003 0.2873 9.71%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.30 1.18 1.21 1.13 1.11 1.24 1.12 -
P/RPS 0.88 0.72 0.46 0.59 0.85 0.96 0.59 30.44%
P/EPS 44.07 42.60 13.63 10.25 61.33 43.36 15.54 99.97%
EY 2.27 2.35 7.34 9.75 1.63 2.31 6.43 -49.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.63 0.65 0.64 0.61 0.75 0.68 3.87%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 06/03/07 15/12/06 30/08/06 31/05/06 28/02/06 29/11/05 30/08/05 -
Price 1.39 1.34 1.22 1.25 1.17 1.29 1.19 -
P/RPS 0.94 0.82 0.46 0.65 0.90 0.99 0.62 31.87%
P/EPS 47.12 48.38 13.74 11.34 64.64 45.10 16.51 100.82%
EY 2.12 2.07 7.28 8.82 1.55 2.22 6.06 -50.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.72 0.65 0.71 0.64 0.78 0.73 3.61%

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