[TAKAFUL] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
10-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 72.93%
YoY- 37.65%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Revenue 995,991 856,832 957,480 875,171 636,208 1,065,740 481,311 10.18%
PBT 112,029 100,314 82,793 63,936 49,917 66,892 9,692 38.57%
Tax -26,771 -22,659 -20,723 -11,512 -11,419 -17,769 -2,630 36.25%
NP 85,258 77,655 62,070 52,424 38,498 49,123 7,062 39.38%
-
NP to SH 85,173 77,516 65,938 53,541 38,897 46,519 7,998 37.07%
-
Tax Rate 23.90% 22.59% 25.03% 18.01% 22.88% 26.56% 27.14% -
Total Cost 910,733 779,177 895,410 822,747 597,710 1,016,617 474,249 9.08%
-
Net Worth 3,048,296 582,876 568,206 490,141 423,324 385,894 301,101 36.15%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Div - - - - - 11,397 - -
Div Payout % - - - - - 24.50% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Net Worth 3,048,296 582,876 568,206 490,141 423,324 385,894 301,101 36.15%
NOSH 815,052 162,814 162,809 162,837 162,817 162,824 156,823 24.57%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
NP Margin 8.56% 9.06% 6.48% 5.99% 6.05% 4.61% 1.47% -
ROE 2.79% 13.30% 11.60% 10.92% 9.19% 12.05% 2.66% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
RPS 122.20 526.26 588.10 537.45 390.75 654.53 306.91 -11.55%
EPS 10.45 47.61 40.50 32.88 23.89 28.57 5.10 10.03%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 3.74 3.58 3.49 3.01 2.60 2.37 1.92 9.29%
Adjusted Per Share Value based on latest NOSH - 162,797
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
RPS 118.95 102.33 114.35 104.52 75.98 127.28 57.48 10.18%
EPS 10.17 9.26 7.88 6.39 4.65 5.56 0.96 36.97%
DPS 0.00 0.00 0.00 0.00 0.00 1.36 0.00 -
NAPS 3.6406 0.6961 0.6786 0.5854 0.5056 0.4609 0.3596 36.15%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 31/12/07 -
Price 3.80 13.06 7.58 5.76 1.87 1.29 1.57 -
P/RPS 3.11 2.48 1.29 1.07 0.48 0.00 0.51 27.25%
P/EPS 36.36 27.43 18.72 17.52 7.83 0.00 30.78 2.24%
EY 2.75 3.65 5.34 5.71 12.78 0.00 3.25 -2.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 3.65 2.17 1.91 0.72 0.65 0.82 2.95%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Date 12/08/15 11/08/14 20/08/13 10/08/12 23/08/11 25/08/10 29/02/08 -
Price 3.82 12.74 8.96 6.42 1.96 1.39 1.48 -
P/RPS 3.13 2.42 1.52 1.19 0.50 0.00 0.48 28.39%
P/EPS 36.56 26.76 22.12 19.53 8.20 0.00 29.02 3.12%
EY 2.74 3.74 4.52 5.12 12.19 0.00 3.45 -3.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 3.56 2.57 2.13 0.75 0.70 0.77 3.81%

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