[TAKAFUL] QoQ TTM Result on 31-Dec-2008

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008
Profit Trend
QoQ- 49.68%
YoY- 42.51%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,049,795 1,028,123 1,062,626 1,155,637 1,101,501 1,145,184 1,021,225 1.85%
PBT 71,610 49,715 15,803 38,333 24,185 36,762 23,289 111.30%
Tax -13,537 -9,261 -7,265 -11,338 -11,472 -12,124 1,670 -
NP 58,073 40,454 8,538 26,995 12,713 24,638 24,959 75.49%
-
NP to SH 55,174 39,394 14,512 29,275 19,559 29,705 23,264 77.74%
-
Tax Rate 18.90% 18.63% 45.97% 29.58% 47.43% 32.98% -7.17% -
Total Cost 991,722 987,669 1,054,088 1,128,642 1,088,788 1,120,546 996,266 -0.30%
-
Net Worth 366,470 338,691 302,544 318,805 309,637 158,632 307,681 12.35%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 366,470 338,691 302,544 318,805 309,637 158,632 307,681 12.35%
NOSH 162,875 162,832 162,658 162,655 162,967 158,632 157,785 2.13%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.53% 3.93% 0.80% 2.34% 1.15% 2.15% 2.44% -
ROE 15.06% 11.63% 4.80% 9.18% 6.32% 18.73% 7.56% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 644.54 631.40 653.29 710.48 675.90 721.91 647.22 -0.27%
EPS 33.87 24.19 8.92 18.00 12.00 18.73 14.74 74.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.08 1.86 1.96 1.90 1.00 1.95 10.00%
Adjusted Per Share Value based on latest NOSH - 162,655
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 125.38 122.79 126.91 138.02 131.55 136.77 121.97 1.85%
EPS 6.59 4.70 1.73 3.50 2.34 3.55 2.78 77.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4377 0.4045 0.3613 0.3808 0.3698 0.1895 0.3675 12.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.27 1.20 1.19 1.40 1.48 1.84 1.38 -
P/RPS 0.20 0.19 0.18 0.20 0.22 0.25 0.21 -3.19%
P/EPS 3.75 4.96 13.34 7.78 12.33 9.83 9.36 -45.62%
EY 26.67 20.16 7.50 12.86 8.11 10.18 10.68 83.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.64 0.71 0.78 1.84 0.71 -14.62%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 24/08/09 20/05/09 20/02/09 26/11/08 28/08/08 23/05/08 -
Price 1.38 1.30 1.33 1.58 1.40 1.66 1.40 -
P/RPS 0.21 0.21 0.20 0.22 0.21 0.23 0.22 -3.05%
P/EPS 4.07 5.37 14.91 8.78 11.66 8.86 9.50 -43.14%
EY 24.55 18.61 6.71 11.39 8.57 11.28 10.53 75.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.72 0.81 0.74 1.66 0.72 -10.45%

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