[TAKAFUL] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 13.25%
YoY- 3.38%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,155,637 1,101,501 1,145,184 1,021,225 1,069,975 1,096,943 1,066,468 5.47%
PBT 38,333 24,185 36,762 23,289 18,677 27,161 18,028 64.97%
Tax -11,338 -11,472 -12,124 1,670 3,244 5,814 6,472 -
NP 26,995 12,713 24,638 24,959 21,921 32,975 24,500 6.64%
-
NP to SH 29,275 19,559 29,705 23,264 20,543 28,682 21,287 23.54%
-
Tax Rate 29.58% 47.43% 32.98% -7.17% -17.37% -21.41% -35.90% -
Total Cost 1,128,642 1,088,788 1,120,546 996,266 1,048,054 1,063,968 1,041,968 5.44%
-
Net Worth 318,805 309,637 158,632 307,681 300,496 307,918 153,254 62.59%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 318,805 309,637 158,632 307,681 300,496 307,918 153,254 62.59%
NOSH 162,655 162,967 158,632 157,785 156,508 156,303 153,254 4.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.34% 1.15% 2.15% 2.44% 2.05% 3.01% 2.30% -
ROE 9.18% 6.32% 18.73% 7.56% 6.84% 9.31% 13.89% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 710.48 675.90 721.91 647.22 683.65 701.80 695.88 1.38%
EPS 18.00 12.00 18.73 14.74 13.13 18.35 13.89 18.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.90 1.00 1.95 1.92 1.97 1.00 56.29%
Adjusted Per Share Value based on latest NOSH - 157,785
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 138.01 131.54 136.76 121.96 127.78 131.00 127.36 5.47%
EPS 3.50 2.34 3.55 2.78 2.45 3.43 2.54 23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3807 0.3698 0.1894 0.3674 0.3589 0.3677 0.183 62.60%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.40 1.48 1.84 1.38 1.57 1.39 1.36 -
P/RPS 0.20 0.22 0.25 0.21 0.23 0.20 0.20 0.00%
P/EPS 7.78 12.33 9.83 9.36 11.96 7.57 9.79 -14.14%
EY 12.86 8.11 10.18 10.68 8.36 13.20 10.21 16.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 1.84 0.71 0.82 0.71 1.36 -35.03%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 26/11/08 28/08/08 23/05/08 29/02/08 26/11/07 29/08/07 -
Price 1.58 1.40 1.66 1.40 1.48 1.51 1.34 -
P/RPS 0.22 0.21 0.23 0.22 0.22 0.22 0.19 10.21%
P/EPS 8.78 11.66 8.86 9.50 11.28 8.23 9.65 -6.07%
EY 11.39 8.57 11.28 10.53 8.87 12.15 10.37 6.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.74 1.66 0.72 0.77 0.77 1.34 -28.39%

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