[TAKAFUL] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -62.87%
YoY- 33180.98%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Revenue 2,078,124 1,716,180 1,235,928 1,157,323 1,126,792 1,004,892 790,852 13.73%
PBT 160,984 150,048 112,388 99,753 60,528 23,996 31,912 24.06%
Tax -32,640 -26,620 -24,396 -27,067 -7,784 -5,152 -14,476 11.44%
NP 128,344 123,428 87,992 72,685 52,744 18,844 17,436 30.47%
-
NP to SH 128,892 123,844 89,556 70,462 46,516 16,936 17,436 30.54%
-
Tax Rate 20.28% 17.74% 21.71% 27.13% 12.86% 21.47% 45.36% -
Total Cost 1,949,780 1,592,752 1,147,936 1,084,638 1,074,048 986,048 773,416 13.11%
-
Net Worth 530,808 483,460 415,214 387,523 307,918 285,833 251,480 10.46%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 530,808 483,460 415,214 387,523 307,918 285,833 251,480 10.46%
NOSH 162,824 162,781 162,829 162,824 156,303 152,851 152,412 0.88%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.18% 7.19% 7.12% 6.28% 4.68% 1.88% 2.20% -
ROE 24.28% 25.62% 21.57% 18.18% 15.11% 5.93% 6.93% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,276.30 1,054.29 759.03 710.78 720.90 657.43 518.89 12.74%
EPS 79.16 76.08 55.00 43.28 29.76 11.08 11.44 29.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.26 2.97 2.55 2.38 1.97 1.87 1.65 9.49%
Adjusted Per Share Value based on latest NOSH - 162,757
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
RPS 248.17 204.95 147.60 138.21 134.56 120.01 94.45 13.73%
EPS 15.39 14.79 10.70 8.41 5.56 2.02 2.08 30.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6339 0.5774 0.4959 0.4628 0.3677 0.3413 0.3003 10.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 28/09/07 29/09/06 30/09/05 -
Price 7.00 3.39 1.39 1.36 1.39 1.18 1.24 -
P/RPS 0.55 0.32 0.18 0.00 0.19 0.18 0.24 11.68%
P/EPS 8.84 4.46 2.53 0.00 4.67 10.65 10.84 -2.68%
EY 11.31 22.44 39.57 0.00 21.41 9.39 9.23 2.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.14 0.55 0.68 0.71 0.63 0.75 15.06%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Date 22/05/13 28/05/12 25/05/11 20/05/10 26/11/07 15/12/06 29/11/05 -
Price 7.46 3.95 1.62 1.29 1.51 1.34 1.29 -
P/RPS 0.58 0.37 0.21 0.00 0.21 0.20 0.25 11.86%
P/EPS 9.42 5.19 2.95 0.00 5.07 12.09 11.28 -2.37%
EY 10.61 19.26 33.95 0.00 19.71 8.27 8.87 2.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.33 0.64 0.65 0.77 0.72 0.78 15.43%

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