[TAKAFUL] YoY Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 141.9%
YoY- 83.53%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 969,141 822,364 117,273 99,579 77,017 57,520 38,905 70.85%
PBT 44,288 32,596 23,063 19,207 11,331 4,115 14,339 20.66%
Tax -7,802 -4,984 1,001 -230 -991 -2,829 -4,352 10.21%
NP 36,486 27,612 24,064 18,977 10,340 1,286 9,987 24.09%
-
NP to SH 33,362 19,207 24,064 18,977 10,340 1,286 9,987 22.25%
-
Tax Rate 17.62% 15.29% -4.34% 1.20% 8.75% 68.75% 30.35% -
Total Cost 932,655 794,752 93,209 80,602 66,677 56,234 28,918 78.36%
-
Net Worth 196,445 239,020 184,089 125,404 106,700 96,724 99,540 11.99%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - 2,475 4,125 4,121 4,124 -
Div Payout % - - - 13.04% 39.89% 320.51% 41.30% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 196,445 239,020 184,089 125,404 106,700 96,724 99,540 11.99%
NOSH 106,186 146,638 120,320 55,001 55,000 54,957 54,994 11.58%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.76% 3.36% 20.52% 19.06% 13.43% 2.24% 25.67% -
ROE 16.98% 8.04% 13.07% 15.13% 9.69% 1.33% 10.03% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 912.68 560.81 97.47 181.05 140.03 104.66 70.74 53.11%
EPS 21.86 18.83 20.00 34.50 18.80 2.34 18.16 3.13%
DPS 0.00 0.00 0.00 4.50 7.50 7.50 7.50 -
NAPS 1.85 1.63 1.53 2.28 1.94 1.76 1.81 0.36%
Adjusted Per Share Value based on latest NOSH - 54,979
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 115.74 98.21 14.01 11.89 9.20 6.87 4.65 70.83%
EPS 3.98 2.29 2.87 2.27 1.23 0.15 1.19 22.27%
DPS 0.00 0.00 0.00 0.30 0.49 0.49 0.49 -
NAPS 0.2346 0.2854 0.2198 0.1498 0.1274 0.1155 0.1189 11.98%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.21 1.12 1.14 1.74 1.70 1.63 3.58 -
P/RPS 0.13 0.20 1.17 0.96 1.21 1.56 5.06 -45.66%
P/EPS 3.85 8.55 5.70 5.04 9.04 69.66 19.71 -23.81%
EY 25.97 11.69 17.54 19.83 11.06 1.44 5.07 31.27%
DY 0.00 0.00 0.00 2.59 4.41 4.60 2.09 -
P/NAPS 0.65 0.69 0.75 0.76 0.88 0.93 1.98 -16.93%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 26/08/04 28/08/03 29/08/02 29/08/01 25/08/00 -
Price 1.22 1.19 1.14 1.35 1.58 1.92 3.28 -
P/RPS 0.13 0.21 1.17 0.75 1.13 1.83 4.64 -44.87%
P/EPS 3.88 9.09 5.70 3.91 8.40 82.05 18.06 -22.60%
EY 25.75 11.01 17.54 25.56 11.90 1.22 5.54 29.16%
DY 0.00 0.00 0.00 3.33 4.75 3.91 2.29 -
P/NAPS 0.66 0.73 0.75 0.59 0.81 1.09 1.81 -15.46%

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