[TAKAFUL] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
06-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 113.68%
YoY- 27.15%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 636,208 1,065,740 481,311 474,477 396,573 360,186 52,046 39.61%
PBT 49,917 66,892 9,692 9,348 11,163 2,528 9,577 24.61%
Tax -11,419 -17,769 -2,630 598 -3,694 -1,356 -2,492 22.49%
NP 38,498 49,123 7,062 9,946 7,469 1,172 7,085 25.31%
-
NP to SH 38,897 46,519 7,998 9,047 7,115 1,172 7,085 25.48%
-
Tax Rate 22.88% 26.56% 27.14% -6.40% 33.09% 53.64% 26.02% -
Total Cost 597,710 1,016,617 474,249 464,531 389,104 359,014 44,961 41.18%
-
Net Worth 423,324 385,894 301,101 276,605 279,408 215,590 139,938 15.90%
Dividend
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 11,397 - - - - - -
Div Payout % - 24.50% - - - - - -
Equity
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 423,324 385,894 301,101 276,605 279,408 215,590 139,938 15.90%
NOSH 162,817 162,824 156,823 152,820 152,682 144,691 97,859 7.02%
Ratio Analysis
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.05% 4.61% 1.47% 2.10% 1.88% 0.33% 13.61% -
ROE 9.19% 12.05% 2.66% 3.27% 2.55% 0.54% 5.06% -
Per Share
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 390.75 654.53 306.91 310.48 259.74 248.93 53.18 30.45%
EPS 23.89 28.57 5.10 5.92 4.66 0.81 7.24 17.25%
DPS 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.37 1.92 1.81 1.83 1.49 1.43 8.29%
Adjusted Per Share Value based on latest NOSH - 152,813
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 75.98 127.27 57.48 56.66 47.36 43.01 6.22 39.60%
EPS 4.65 5.56 0.96 1.08 0.85 0.14 0.85 25.42%
DPS 0.00 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5055 0.4608 0.3596 0.3303 0.3337 0.2575 0.1671 15.90%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/06/11 30/06/10 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.87 1.29 1.57 1.30 1.11 1.20 1.28 -
P/RPS 0.48 0.00 0.51 0.42 0.43 0.48 2.41 -19.35%
P/EPS 7.83 0.00 30.78 21.96 23.82 148.15 17.68 -10.28%
EY 12.78 0.00 3.25 4.55 4.20 0.68 5.66 11.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.65 0.82 0.72 0.61 0.81 0.90 -2.93%
Price Multiplier on Announcement Date
30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/08/11 25/08/10 29/02/08 06/03/07 28/02/06 28/02/05 27/02/04 -
Price 1.96 1.39 1.48 1.39 1.17 1.19 1.34 -
P/RPS 0.50 0.00 0.48 0.45 0.45 0.48 2.52 -19.39%
P/EPS 8.20 0.00 29.02 23.48 25.11 146.91 18.51 -10.28%
EY 12.19 0.00 3.45 4.26 3.98 0.68 5.40 11.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.70 0.77 0.77 0.64 0.80 0.94 -2.96%

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