[TAKAFUL] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -52.7%
YoY- -83.46%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 962,622 948,954 793,146 720,372 104,092 81,084 76,256 52.56%
PBT 19,384 18,696 22,326 5,056 19,154 12,178 10,640 10.50%
Tax -5,260 1,196 -7,388 -2,712 -4,984 -5,054 -2,726 11.57%
NP 14,124 19,892 14,938 2,344 14,170 7,124 7,914 10.13%
-
NP to SH 15,996 18,094 14,230 2,344 14,170 7,124 7,914 12.43%
-
Tax Rate 27.14% -6.40% 33.09% 53.64% 26.02% 41.50% 25.62% -
Total Cost 948,498 929,062 778,208 718,028 89,922 73,960 68,342 54.99%
-
Net Worth 301,101 276,605 279,408 215,590 139,938 106,090 100,713 20.01%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 301,101 276,605 279,408 215,590 139,938 106,090 100,713 20.01%
NOSH 156,823 152,820 152,682 144,691 97,859 54,969 55,034 19.05%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.47% 2.10% 1.88% 0.33% 13.61% 8.79% 10.38% -
ROE 5.31% 6.54% 5.09% 1.09% 10.13% 6.72% 7.86% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 613.82 620.96 519.47 497.87 106.37 147.51 138.56 28.13%
EPS 10.20 11.84 9.32 1.62 14.48 12.96 14.38 -5.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.81 1.83 1.49 1.43 1.93 1.83 0.80%
Adjusted Per Share Value based on latest NOSH - 133,999
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 114.97 113.33 94.73 86.03 12.43 9.68 9.11 52.55%
EPS 1.91 2.16 1.70 0.28 1.69 0.85 0.95 12.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3596 0.3304 0.3337 0.2575 0.1671 0.1267 0.1203 20.01%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.57 1.30 1.11 1.20 1.28 1.53 2.00 -
P/RPS 0.26 0.21 0.21 0.24 1.20 1.04 1.44 -24.81%
P/EPS 15.39 10.98 11.91 74.07 8.84 11.81 13.91 1.69%
EY 6.50 9.11 8.40 1.35 11.31 8.47 7.19 -1.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.72 0.61 0.81 0.90 0.79 1.09 -4.63%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 06/03/07 28/02/06 28/02/05 27/02/04 27/02/03 28/02/02 -
Price 1.48 1.39 1.17 1.19 1.34 1.45 1.60 -
P/RPS 0.24 0.22 0.23 0.24 1.26 0.98 1.15 -22.97%
P/EPS 14.51 11.74 12.55 73.46 9.25 11.19 11.13 4.51%
EY 6.89 8.52 7.97 1.36 10.81 8.94 8.99 -4.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.64 0.80 0.94 0.75 0.87 -2.01%

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