[TAKAFUL] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 115.27%
YoY- 174.66%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,716,180 1,235,928 1,157,323 1,126,792 1,004,892 790,852 712,092 12.43%
PBT 150,048 112,388 99,753 60,528 23,996 31,912 1,560 83.76%
Tax -26,620 -24,396 -27,067 -7,784 -5,152 -14,476 3,396 -
NP 123,428 87,992 72,685 52,744 18,844 17,436 4,956 53.48%
-
NP to SH 123,844 89,556 70,462 46,516 16,936 17,436 4,956 53.55%
-
Tax Rate 17.74% 21.71% 27.13% 12.86% 21.47% 45.36% -217.69% -
Total Cost 1,592,752 1,147,936 1,084,638 1,074,048 986,048 773,416 707,136 11.42%
-
Net Worth 483,460 415,214 387,523 307,918 285,833 251,480 222,165 10.91%
Dividend
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 483,460 415,214 387,523 307,918 285,833 251,480 222,165 10.91%
NOSH 162,781 162,829 162,824 156,303 152,851 152,412 142,413 1.79%
Ratio Analysis
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.19% 7.12% 6.28% 4.68% 1.88% 2.20% 0.70% -
ROE 25.62% 21.57% 18.18% 15.11% 5.93% 6.93% 2.23% -
Per Share
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1,054.29 759.03 710.78 720.90 657.43 518.89 500.02 10.45%
EPS 76.08 55.00 43.28 29.76 11.08 11.44 3.48 50.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.55 2.38 1.97 1.87 1.65 1.56 8.95%
Adjusted Per Share Value based on latest NOSH - 156,303
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 204.95 147.60 138.21 134.56 120.01 94.45 85.04 12.43%
EPS 14.79 10.70 8.41 5.56 2.02 2.08 0.59 53.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5774 0.4959 0.4628 0.3677 0.3413 0.3003 0.2653 10.91%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/03/12 31/03/11 31/03/10 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.39 1.39 1.36 1.39 1.18 1.24 1.20 -
P/RPS 0.32 0.18 0.00 0.19 0.18 0.24 0.24 3.90%
P/EPS 4.46 2.53 0.00 4.67 10.65 10.84 34.48 -23.85%
EY 22.44 39.57 0.00 21.41 9.39 9.23 2.90 31.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.55 0.68 0.71 0.63 0.75 0.77 5.36%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/05/12 25/05/11 20/05/10 26/11/07 15/12/06 29/11/05 30/11/04 -
Price 3.95 1.62 1.29 1.51 1.34 1.29 1.24 -
P/RPS 0.37 0.21 0.00 0.21 0.20 0.25 0.25 5.36%
P/EPS 5.19 2.95 0.00 5.07 12.09 11.28 35.63 -22.64%
EY 19.26 33.95 0.00 19.71 8.27 8.87 2.81 29.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.64 0.65 0.77 0.72 0.78 0.79 7.18%

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