[TAKAFUL] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -24.0%
YoY- 2.96%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,071,873 918,098 722,669 103,481 85,004 75,928 49,821 66.73%
PBT 21,074 42,154 17,406 14,497 12,454 9,552 4,053 31.60%
Tax -730 -7,006 -3,148 -3,728 -1,994 -2,366 -2,854 -20.31%
NP 20,344 35,148 14,258 10,769 10,460 7,185 1,198 60.28%
-
NP to SH 17,838 31,910 14,258 10,769 10,460 7,185 1,198 56.81%
-
Tax Rate 3.46% 16.62% 18.09% 25.72% 16.01% 24.77% 70.42% -
Total Cost 1,051,529 882,950 708,410 92,712 74,544 68,742 48,622 66.87%
-
Net Worth 277,965 270,162 223,995 140,809 111,128 101,731 99,827 18.60%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 277,965 270,162 223,995 140,809 111,128 101,731 99,827 18.60%
NOSH 152,728 152,633 144,513 97,784 55,014 54,989 55,153 18.49%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.90% 3.83% 1.97% 10.41% 12.31% 9.46% 2.41% -
ROE 6.42% 11.81% 6.37% 7.65% 9.41% 7.06% 1.20% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 701.82 601.50 500.07 105.83 154.51 138.08 90.33 40.71%
EPS 11.68 20.91 9.87 11.01 19.01 13.07 2.17 32.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.77 1.55 1.44 2.02 1.85 1.81 0.09%
Adjusted Per Share Value based on latest NOSH - 98,217
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 128.01 109.65 86.31 12.36 10.15 9.07 5.95 66.73%
EPS 2.13 3.81 1.70 1.29 1.25 0.86 0.14 57.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.332 0.3227 0.2675 0.1682 0.1327 0.1215 0.1192 18.60%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.72 1.13 1.11 1.29 1.70 1.66 1.71 -
P/RPS 0.25 0.19 0.22 1.22 1.10 1.20 1.89 -28.60%
P/EPS 14.73 5.40 11.25 11.71 8.94 12.70 78.68 -24.35%
EY 6.79 18.50 8.89 8.54 11.18 7.87 1.27 32.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.64 0.72 0.90 0.84 0.90 0.94 0.17%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 31/05/06 30/05/05 27/05/04 29/05/03 29/05/02 29/06/01 -
Price 1.24 1.25 1.35 1.24 1.56 1.94 1.63 -
P/RPS 0.18 0.21 0.27 1.17 1.01 1.41 1.80 -31.85%
P/EPS 10.62 5.98 13.68 11.26 8.20 14.85 75.00 -27.79%
EY 9.42 16.73 7.31 8.88 12.19 6.74 1.33 38.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.87 0.86 0.77 1.05 0.90 -4.56%

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