[TAKAFUL] QoQ TTM Result on 30-Sep-2008

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008
Profit Trend
QoQ- -34.16%
YoY- -31.81%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,028,123 1,062,626 1,155,637 1,101,501 1,145,184 1,021,225 1,069,975 -2.62%
PBT 49,715 15,803 38,333 24,185 36,762 23,289 18,677 92.18%
Tax -9,261 -7,265 -11,338 -11,472 -12,124 1,670 3,244 -
NP 40,454 8,538 26,995 12,713 24,638 24,959 21,921 50.50%
-
NP to SH 39,394 14,512 29,275 19,559 29,705 23,264 20,543 54.41%
-
Tax Rate 18.63% 45.97% 29.58% 47.43% 32.98% -7.17% -17.37% -
Total Cost 987,669 1,054,088 1,128,642 1,088,788 1,120,546 996,266 1,048,054 -3.88%
-
Net Worth 338,691 302,544 318,805 309,637 158,632 307,681 300,496 8.31%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 338,691 302,544 318,805 309,637 158,632 307,681 300,496 8.31%
NOSH 162,832 162,658 162,655 162,967 158,632 157,785 156,508 2.67%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.93% 0.80% 2.34% 1.15% 2.15% 2.44% 2.05% -
ROE 11.63% 4.80% 9.18% 6.32% 18.73% 7.56% 6.84% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 631.40 653.29 710.48 675.90 721.91 647.22 683.65 -5.16%
EPS 24.19 8.92 18.00 12.00 18.73 14.74 13.13 50.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.86 1.96 1.90 1.00 1.95 1.92 5.48%
Adjusted Per Share Value based on latest NOSH - 162,967
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 122.78 126.90 138.01 131.54 136.76 121.96 127.78 -2.62%
EPS 4.70 1.73 3.50 2.34 3.55 2.78 2.45 54.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4045 0.3613 0.3807 0.3698 0.1894 0.3674 0.3589 8.30%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.20 1.19 1.40 1.48 1.84 1.38 1.57 -
P/RPS 0.19 0.18 0.20 0.22 0.25 0.21 0.23 -11.96%
P/EPS 4.96 13.34 7.78 12.33 9.83 9.36 11.96 -44.41%
EY 20.16 7.50 12.86 8.11 10.18 10.68 8.36 79.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.71 0.78 1.84 0.71 0.82 -20.63%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 20/05/09 20/02/09 26/11/08 28/08/08 23/05/08 29/02/08 -
Price 1.30 1.33 1.58 1.40 1.66 1.40 1.48 -
P/RPS 0.21 0.20 0.22 0.21 0.23 0.22 0.22 -3.05%
P/EPS 5.37 14.91 8.78 11.66 8.86 9.50 11.28 -39.05%
EY 18.61 6.71 11.39 8.57 11.28 10.53 8.87 63.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 0.81 0.74 1.66 0.72 0.77 -12.53%

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