[TAKAFUL] QoQ TTM Result on 30-Jun-2009

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009
Profit Trend
QoQ- 171.46%
YoY- 32.62%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,136,615 1,031,253 1,049,795 1,028,123 1,062,626 1,155,637 1,101,501 2.11%
PBT 116,967 84,596 71,610 49,715 15,803 38,333 24,185 186.26%
Tax -26,817 -19,999 -13,537 -9,261 -7,265 -11,338 -11,472 76.22%
NP 90,150 64,597 58,073 40,454 8,538 26,995 12,713 269.54%
-
NP to SH 86,185 63,127 55,174 39,394 14,512 29,275 19,559 169.01%
-
Tax Rate 22.93% 23.64% 18.90% 18.63% 45.97% 29.58% 47.43% -
Total Cost 1,046,465 966,656 991,722 987,669 1,054,088 1,128,642 1,088,788 -2.61%
-
Net Worth 387,362 372,893 366,470 338,691 302,544 318,805 309,637 16.11%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 387,362 372,893 366,470 338,691 302,544 318,805 309,637 16.11%
NOSH 162,757 162,835 162,875 162,832 162,658 162,655 162,967 -0.08%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.93% 6.26% 5.53% 3.93% 0.80% 2.34% 1.15% -
ROE 22.25% 16.93% 15.06% 11.63% 4.80% 9.18% 6.32% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 698.35 633.31 644.54 631.40 653.29 710.48 675.90 2.20%
EPS 52.95 38.77 33.87 24.19 8.92 18.00 12.00 169.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.29 2.25 2.08 1.86 1.96 1.90 16.21%
Adjusted Per Share Value based on latest NOSH - 162,832
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 135.74 123.15 125.37 122.78 126.90 138.01 131.54 2.11%
EPS 10.29 7.54 6.59 4.70 1.73 3.50 2.34 168.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4626 0.4453 0.4376 0.4045 0.3613 0.3807 0.3698 16.11%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.36 1.38 1.27 1.20 1.19 1.40 1.48 -
P/RPS 0.19 0.22 0.20 0.19 0.18 0.20 0.22 -9.31%
P/EPS 2.57 3.56 3.75 4.96 13.34 7.78 12.33 -64.87%
EY 38.94 28.09 26.67 20.16 7.50 12.86 8.11 184.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.56 0.58 0.64 0.71 0.78 -18.88%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 23/02/10 20/11/09 24/08/09 20/05/09 20/02/09 26/11/08 -
Price 1.29 1.34 1.38 1.30 1.33 1.58 1.40 -
P/RPS 0.18 0.21 0.21 0.21 0.20 0.22 0.21 -9.77%
P/EPS 2.44 3.46 4.07 5.37 14.91 8.78 11.66 -64.78%
EY 41.05 28.93 24.55 18.61 6.71 11.39 8.57 184.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.61 0.63 0.72 0.81 0.74 -18.96%

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