[TAKAFUL] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -6.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,779,336 1,721,876 1,393,498 1,172,139 1,015,985 1,071,873 918,098 9.21%
PBT 167,414 115,412 80,033 67,565 29,213 21,074 42,154 20.16%
Tax -43,626 -25,521 -21,961 -17,548 -8,664 -730 -7,006 27.58%
NP 123,788 89,890 58,072 50,016 20,549 20,344 35,148 18.25%
-
NP to SH 130,020 91,761 58,960 47,279 20,068 17,838 31,910 20.57%
-
Tax Rate 26.06% 22.11% 27.44% 25.97% 29.66% 3.46% 16.62% -
Total Cost 1,655,548 1,631,985 1,335,426 1,122,122 995,436 1,051,529 882,950 8.73%
-
Net Worth 569,882 480,297 423,313 384,224 307,646 277,965 270,162 10.45%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 CAGR
Div 26,051 32,562 - 9,768 - - - -
Div Payout % 20.04% 35.49% - 20.66% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 569,882 480,297 423,313 384,224 307,646 277,965 270,162 10.45%
NOSH 162,823 162,812 162,812 162,806 157,767 152,728 152,633 0.86%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.96% 5.22% 4.17% 4.27% 2.02% 1.90% 3.83% -
ROE 22.82% 19.11% 13.93% 12.31% 6.52% 6.42% 11.81% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 CAGR
RPS 1,092.80 1,057.58 855.89 719.96 643.98 701.82 601.50 8.27%
EPS 79.85 56.36 36.21 29.04 12.72 11.68 20.91 19.54%
DPS 16.00 20.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.50 2.95 2.60 2.36 1.95 1.82 1.77 9.50%
Adjusted Per Share Value based on latest NOSH - 162,711
30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 CAGR
RPS 212.49 205.63 166.42 139.98 121.33 128.01 109.64 9.21%
EPS 15.53 10.96 7.04 5.65 2.40 2.13 3.81 20.58%
DPS 3.11 3.89 0.00 1.17 0.00 0.00 0.00 -
NAPS 0.6806 0.5736 0.5055 0.4589 0.3674 0.332 0.3226 10.45%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 31/03/08 30/03/07 31/03/06 -
Price 9.37 6.00 1.70 1.34 1.38 1.72 1.13 -
P/RPS 0.86 0.57 0.20 0.19 0.21 0.25 0.19 22.27%
P/EPS 11.73 10.65 4.69 4.61 10.85 14.73 5.40 10.88%
EY 8.52 9.39 21.30 21.67 9.22 6.79 18.50 -9.81%
DY 1.71 3.33 0.00 4.48 0.00 0.00 0.00 -
P/NAPS 2.68 2.03 0.65 0.57 0.71 0.95 0.64 21.01%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 CAGR
Date 22/11/13 20/11/12 24/11/11 25/11/10 23/05/08 31/05/07 31/05/06 -
Price 9.40 5.21 1.86 1.28 1.40 1.24 1.25 -
P/RPS 0.86 0.49 0.22 0.18 0.22 0.18 0.21 20.65%
P/EPS 11.77 9.24 5.14 4.41 11.01 10.62 5.98 9.43%
EY 8.50 10.82 19.47 22.69 9.09 9.42 16.73 -8.62%
DY 1.70 3.84 0.00 4.69 0.00 0.00 0.00 -
P/NAPS 2.69 1.77 0.72 0.54 0.72 0.68 0.71 19.41%

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