[TAKAFUL] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
10-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -13.53%
YoY- 37.65%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Revenue 1,991,982 1,713,664 1,914,960 1,750,342 1,272,416 1,162,625 962,622 10.18%
PBT 224,058 200,628 165,586 127,872 99,834 72,973 19,384 38.57%
Tax -53,542 -45,318 -41,446 -23,024 -22,838 -19,384 -5,260 36.25%
NP 170,516 155,310 124,140 104,848 76,996 53,588 14,124 39.38%
-
NP to SH 170,346 155,032 131,876 107,082 77,794 50,748 15,996 37.07%
-
Tax Rate 23.90% 22.59% 25.03% 18.01% 22.88% 26.56% 27.14% -
Total Cost 1,821,466 1,558,354 1,790,820 1,645,494 1,195,420 1,109,036 948,498 9.08%
-
Net Worth 3,048,296 582,876 568,206 490,141 423,324 385,894 301,101 36.15%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Div - - - - - 12,433 - -
Div Payout % - - - - - 24.50% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Net Worth 3,048,296 582,876 568,206 490,141 423,324 385,894 301,101 36.15%
NOSH 815,052 162,814 162,809 162,837 162,817 162,824 156,823 24.57%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
NP Margin 8.56% 9.06% 6.48% 5.99% 6.05% 4.61% 1.47% -
ROE 5.59% 26.60% 23.21% 21.85% 18.38% 13.15% 5.31% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
RPS 244.40 1,052.53 1,176.19 1,074.90 781.50 714.04 613.82 -11.55%
EPS 20.90 95.22 81.00 65.76 47.78 31.17 10.20 10.03%
DPS 0.00 0.00 0.00 0.00 0.00 7.64 0.00 -
NAPS 3.74 3.58 3.49 3.01 2.60 2.37 1.92 9.29%
Adjusted Per Share Value based on latest NOSH - 162,797
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
RPS 237.89 204.65 228.69 209.03 151.96 138.84 114.96 10.18%
EPS 20.34 18.51 15.75 12.79 9.29 6.06 1.91 37.07%
DPS 0.00 0.00 0.00 0.00 0.00 1.48 0.00 -
NAPS 3.6404 0.6961 0.6786 0.5853 0.5055 0.4608 0.3596 36.15%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 31/12/07 -
Price 3.80 13.06 7.58 5.76 1.87 1.29 1.57 -
P/RPS 1.55 1.24 0.64 0.54 0.24 0.00 0.26 26.87%
P/EPS 18.18 13.72 9.36 8.76 3.91 0.00 15.39 2.24%
EY 5.50 7.29 10.69 11.42 25.55 0.00 6.50 -2.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 3.65 2.17 1.91 0.72 0.65 0.82 2.95%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Date 12/08/15 11/08/14 20/08/13 10/08/12 23/08/11 25/08/10 29/02/08 -
Price 3.82 12.74 8.96 6.42 1.96 1.39 1.48 -
P/RPS 1.56 1.21 0.76 0.60 0.25 0.00 0.24 28.34%
P/EPS 18.28 13.38 11.06 9.76 4.10 0.00 14.51 3.12%
EY 5.47 7.47 9.04 10.24 24.38 0.00 6.89 -3.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 3.56 2.57 2.13 0.75 0.70 0.77 3.81%

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