[TAKAFUL] YoY Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 10.97%
YoY- -9.98%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 396,573 360,186 52,046 40,542 38,128 22,167 15,905 -3.36%
PBT 11,163 2,528 9,577 6,089 5,320 3,181 3,165 -1.33%
Tax -3,694 -1,356 -2,492 -2,527 -1,363 -1,649 -361 -2.44%
NP 7,469 1,172 7,085 3,562 3,957 1,532 2,804 -1.03%
-
NP to SH 7,115 1,172 7,085 3,562 3,957 1,532 2,804 -0.98%
-
Tax Rate 33.09% 53.64% 26.02% 41.50% 25.62% 51.84% 11.41% -
Total Cost 389,104 359,014 44,961 36,980 34,171 20,635 13,101 -3.54%
-
Net Worth 279,408 215,590 139,938 106,090 100,713 101,035 96,215 -1.12%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 279,408 215,590 139,938 106,090 100,713 101,035 96,215 -1.12%
NOSH 152,682 144,691 97,859 54,969 55,034 54,910 54,980 -1.07%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1.88% 0.33% 13.61% 8.79% 10.38% 6.91% 17.63% -
ROE 2.55% 0.54% 5.06% 3.36% 3.93% 1.52% 2.91% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 259.74 248.93 53.18 73.75 69.28 40.37 28.93 -2.30%
EPS 4.66 0.81 7.24 6.48 7.19 2.79 5.10 0.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.49 1.43 1.93 1.83 1.84 1.75 -0.04%
Adjusted Per Share Value based on latest NOSH - 55,000
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 47.36 43.02 6.22 4.84 4.55 2.65 1.90 -3.36%
EPS 0.85 0.14 0.85 0.43 0.47 0.18 0.33 -1.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3337 0.2575 0.1671 0.1267 0.1203 0.1207 0.1149 -1.12%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.11 1.20 1.28 1.53 2.00 2.48 0.00 -
P/RPS 0.43 0.48 2.41 2.07 2.89 6.14 0.00 -100.00%
P/EPS 23.82 148.15 17.68 23.61 27.82 88.89 0.00 -100.00%
EY 4.20 0.68 5.66 4.24 3.60 1.13 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.81 0.90 0.79 1.09 1.35 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 27/02/04 27/02/03 28/02/02 23/02/01 24/02/00 -
Price 1.17 1.19 1.34 1.45 1.60 1.85 3.50 -
P/RPS 0.45 0.48 2.52 1.97 2.31 4.58 12.10 3.56%
P/EPS 25.11 146.91 18.51 22.38 22.25 66.31 68.63 1.07%
EY 3.98 0.68 5.40 4.47 4.49 1.51 1.46 -1.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.80 0.94 0.75 0.87 1.01 2.00 1.21%

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