[TAKAFUL] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 46.83%
YoY- 45.57%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 918,098 722,669 103,481 85,004 75,928 49,821 37,453 70.39%
PBT 42,154 17,406 14,497 12,454 9,552 4,053 10,893 25.28%
Tax -7,006 -3,148 -3,728 -1,994 -2,366 -2,854 -4,642 7.09%
NP 35,148 14,258 10,769 10,460 7,185 1,198 6,250 33.33%
-
NP to SH 31,910 14,258 10,769 10,460 7,185 1,198 6,250 31.20%
-
Tax Rate 16.62% 18.09% 25.72% 16.01% 24.77% 70.42% 42.61% -
Total Cost 882,950 708,410 92,712 74,544 68,742 48,622 31,202 74.52%
-
Net Worth 270,162 223,995 140,809 111,128 101,731 99,827 98,470 18.30%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 270,162 223,995 140,809 111,128 101,731 99,827 98,470 18.30%
NOSH 152,633 144,513 97,784 55,014 54,989 55,153 55,011 18.53%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.83% 1.97% 10.41% 12.31% 9.46% 2.41% 16.69% -
ROE 11.81% 6.37% 7.65% 9.41% 7.06% 1.20% 6.35% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 601.50 500.07 105.83 154.51 138.08 90.33 68.08 43.75%
EPS 20.91 9.87 11.01 19.01 13.07 2.17 11.36 10.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.55 1.44 2.02 1.85 1.81 1.79 -0.18%
Adjusted Per Share Value based on latest NOSH - 54,980
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 109.65 86.31 12.36 10.15 9.07 5.95 4.47 70.41%
EPS 3.81 1.70 1.29 1.25 0.86 0.14 0.75 31.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3227 0.2675 0.1682 0.1327 0.1215 0.1192 0.1176 18.31%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.13 1.11 1.29 1.70 1.66 1.71 3.68 -
P/RPS 0.19 0.22 1.22 1.10 1.20 1.89 5.41 -42.75%
P/EPS 5.40 11.25 11.71 8.94 12.70 78.68 32.39 -25.80%
EY 18.50 8.89 8.54 11.18 7.87 1.27 3.09 34.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.72 0.90 0.84 0.90 0.94 2.06 -17.69%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 30/05/05 27/05/04 29/05/03 29/05/02 29/06/01 25/05/00 -
Price 1.25 1.35 1.24 1.56 1.94 1.63 3.98 -
P/RPS 0.21 0.27 1.17 1.01 1.41 1.80 5.85 -42.55%
P/EPS 5.98 13.68 11.26 8.20 14.85 75.00 35.03 -25.50%
EY 16.73 7.31 8.88 12.19 6.74 1.33 2.85 34.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.87 0.86 0.77 1.05 0.90 2.22 -17.29%

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