[TAKAFUL] YoY Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -77.31%
YoY- 251.82%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 771,549 281,698 251,223 197,713 178,023 26,935 20,594 62.06%
PBT 66,502 15,132 5,999 7,978 390 4,431 4,362 43.76%
Tax -18,045 -1,946 -1,288 -3,619 849 -1,077 -1,152 44.28%
NP 48,457 13,186 4,711 4,359 1,239 3,354 3,210 43.58%
-
NP to SH 46,975 11,629 4,234 4,359 1,239 3,354 3,210 42.98%
-
Tax Rate 27.13% 12.86% 21.47% 45.36% -217.69% 24.31% 26.41% -
Total Cost 723,092 268,512 246,512 193,354 176,784 23,581 17,384 64.34%
-
Net Worth 387,523 307,918 285,833 251,480 222,165 128,746 111,030 18.12%
Dividend
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 387,523 307,918 285,833 251,480 222,165 128,746 111,030 18.12%
NOSH 162,824 156,303 152,851 152,412 142,413 66,023 54,965 15.57%
Ratio Analysis
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.28% 4.68% 1.88% 2.20% 0.70% 12.45% 15.59% -
ROE 12.12% 3.78% 1.48% 1.73% 0.56% 2.61% 2.89% -
Per Share
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 473.85 180.22 164.36 129.72 125.00 40.80 37.47 40.23%
EPS 28.85 7.44 2.77 2.86 0.87 5.08 5.84 23.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 1.97 1.87 1.65 1.56 1.95 2.02 2.20%
Adjusted Per Share Value based on latest NOSH - 152,412
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 92.14 33.64 30.00 23.61 21.26 3.22 2.46 62.06%
EPS 5.61 1.39 0.51 0.52 0.15 0.40 0.38 43.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4628 0.3677 0.3413 0.3003 0.2653 0.1538 0.1326 18.12%
Price Multiplier on Financial Quarter End Date
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 31/03/10 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.36 1.39 1.18 1.24 1.20 1.39 1.50 -
P/RPS 0.00 0.77 0.72 0.96 0.96 3.41 4.00 -
P/EPS 0.00 18.68 42.60 43.36 137.93 27.36 25.68 -
EY 0.00 5.35 2.35 2.31 0.72 3.65 3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.63 0.75 0.77 0.71 0.74 -1.12%
Price Multiplier on Announcement Date
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/05/10 26/11/07 15/12/06 29/11/05 30/11/04 20/11/03 28/11/02 -
Price 1.29 1.51 1.34 1.29 1.24 1.25 1.50 -
P/RPS 0.00 0.84 0.82 0.99 0.99 3.06 4.00 -
P/EPS 0.00 20.30 48.38 45.10 142.53 24.61 25.68 -
EY 0.00 4.93 2.07 2.22 0.70 4.06 3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 0.72 0.78 0.79 0.64 0.74 -1.71%

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