[TAKAFUL] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -27.98%
YoY- 28.82%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,914,960 1,750,342 1,272,416 1,162,625 962,622 948,954 793,146 12.46%
PBT 165,586 127,872 99,834 72,973 19,384 18,696 22,326 30.61%
Tax -41,446 -23,024 -22,838 -19,384 -5,260 1,196 -7,388 25.84%
NP 124,140 104,848 76,996 53,588 14,124 19,892 14,938 32.61%
-
NP to SH 131,876 107,082 77,794 50,748 15,996 18,094 14,230 34.55%
-
Tax Rate 25.03% 18.01% 22.88% 26.56% 27.14% -6.40% 33.09% -
Total Cost 1,790,820 1,645,494 1,195,420 1,109,036 948,498 929,062 778,208 11.75%
-
Net Worth 568,206 490,141 423,324 385,894 301,101 276,605 279,408 9.92%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 12,433 - - - -
Div Payout % - - - 24.50% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 568,206 490,141 423,324 385,894 301,101 276,605 279,408 9.92%
NOSH 162,809 162,837 162,817 162,824 156,823 152,820 152,682 0.85%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.48% 5.99% 6.05% 4.61% 1.47% 2.10% 1.88% -
ROE 23.21% 21.85% 18.38% 13.15% 5.31% 6.54% 5.09% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
RPS 1,176.19 1,074.90 781.50 714.04 613.82 620.96 519.47 11.50%
EPS 81.00 65.76 47.78 31.17 10.20 11.84 9.32 33.40%
DPS 0.00 0.00 0.00 7.64 0.00 0.00 0.00 -
NAPS 3.49 3.01 2.60 2.37 1.92 1.81 1.83 8.98%
Adjusted Per Share Value based on latest NOSH - 163,214
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
RPS 228.71 209.04 151.97 138.85 114.97 113.33 94.73 12.46%
EPS 15.75 12.79 9.29 6.06 1.91 2.16 1.70 34.55%
DPS 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
NAPS 0.6786 0.5854 0.5056 0.4609 0.3596 0.3304 0.3337 9.92%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 31/12/07 29/12/06 30/12/05 -
Price 7.58 5.76 1.87 1.29 1.57 1.30 1.11 -
P/RPS 0.64 0.54 0.24 0.00 0.26 0.21 0.21 16.01%
P/EPS 9.36 8.76 3.91 0.00 15.39 10.98 11.91 -3.16%
EY 10.69 11.42 25.55 0.00 6.50 9.11 8.40 3.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.91 0.72 0.65 0.82 0.72 0.61 18.43%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Date 20/08/13 10/08/12 23/08/11 25/08/10 29/02/08 06/03/07 28/02/06 -
Price 8.96 6.42 1.96 1.39 1.48 1.39 1.17 -
P/RPS 0.76 0.60 0.25 0.00 0.24 0.22 0.23 17.27%
P/EPS 11.06 9.76 4.10 0.00 14.51 11.74 12.55 -1.67%
EY 9.04 10.24 24.38 0.00 6.89 8.52 7.97 1.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.13 0.75 0.70 0.77 0.77 0.64 20.36%

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