[TAKAFUL] YoY Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 97.36%
YoY- 37.47%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,607,534 1,352,618 1,725,054 1,145,176 1,005,769 969,141 822,364 9.33%
PBT 125,458 101,418 102,558 37,910 16,722 44,288 32,596 19.65%
Tax -25,314 -22,909 -41,027 -13,272 8,083 -7,802 -4,984 24.16%
NP 100,144 78,509 61,531 24,638 24,805 36,486 27,612 18.71%
-
NP to SH 101,245 78,915 60,895 29,705 21,608 33,362 19,207 24.77%
-
Tax Rate 20.18% 22.59% 40.00% 35.01% -48.34% 17.62% 15.29% -
Total Cost 1,507,390 1,274,109 1,663,523 1,120,538 980,964 932,655 794,752 8.89%
-
Net Worth 499,874 452,617 390,770 298,190 291,182 196,445 239,020 10.32%
Dividend
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 40,706 11,396 11,397 5,551 - - - -
Div Payout % 40.21% 14.44% 18.72% 18.69% - - - -
Equity
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 499,874 452,617 390,770 298,190 291,182 196,445 239,020 10.32%
NOSH 162,825 162,812 162,820 158,611 153,253 106,186 146,638 1.40%
Ratio Analysis
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.23% 5.80% 3.57% 2.15% 2.47% 3.76% 3.36% -
ROE 20.25% 17.44% 15.58% 9.96% 7.42% 16.98% 8.04% -
Per Share
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 987.27 830.79 1,059.48 722.00 656.28 912.68 560.81 7.82%
EPS 62.18 48.47 37.40 18.73 14.10 21.86 18.83 17.24%
DPS 25.00 7.00 7.00 3.50 0.00 0.00 0.00 -
NAPS 3.07 2.78 2.40 1.88 1.90 1.85 1.63 8.79%
Adjusted Per Share Value based on latest NOSH - 158,632
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 191.99 161.54 206.02 136.77 120.12 115.75 98.22 9.33%
EPS 12.09 9.42 7.27 3.55 2.58 3.98 2.29 24.80%
DPS 4.86 1.36 1.36 0.66 0.00 0.00 0.00 -
NAPS 0.597 0.5406 0.4667 0.3561 0.3478 0.2346 0.2855 10.32%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 31/12/12 30/12/11 30/12/10 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 5.44 1.84 1.35 1.84 1.36 1.21 1.12 -
P/RPS 0.55 0.22 0.13 0.25 0.21 0.13 0.20 14.42%
P/EPS 8.75 3.80 3.61 9.82 9.65 3.85 8.55 0.30%
EY 11.43 26.34 27.70 10.18 10.37 25.97 11.69 -0.29%
DY 4.60 3.80 5.19 1.90 0.00 0.00 0.00 -
P/NAPS 1.77 0.66 0.56 0.98 0.72 0.65 0.69 13.36%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/02/13 22/02/12 23/02/11 28/08/08 29/08/07 30/08/06 30/08/05 -
Price 5.41 1.96 1.38 1.66 1.34 1.22 1.19 -
P/RPS 0.55 0.24 0.13 0.23 0.20 0.13 0.21 13.67%
P/EPS 8.70 4.04 3.69 8.86 9.50 3.88 9.09 -0.58%
EY 11.49 24.73 27.10 11.28 10.52 25.75 11.01 0.56%
DY 4.62 3.57 5.07 2.11 0.00 0.00 0.00 -
P/NAPS 1.76 0.71 0.58 0.88 0.71 0.66 0.73 12.43%

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