[TAKAFUL] YoY Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -31.22%
YoY- -11.6%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 875,171 636,208 1,065,740 481,311 474,477 396,573 360,186 12.56%
PBT 63,936 49,917 66,892 9,692 9,348 11,163 2,528 53.82%
Tax -11,512 -11,419 -17,769 -2,630 598 -3,694 -1,356 32.99%
NP 52,424 38,498 49,123 7,062 9,946 7,469 1,172 65.97%
-
NP to SH 53,541 38,897 46,519 7,998 9,047 7,115 1,172 66.44%
-
Tax Rate 18.01% 22.88% 26.56% 27.14% -6.40% 33.09% 53.64% -
Total Cost 822,747 597,710 1,016,617 474,249 464,531 389,104 359,014 11.68%
-
Net Worth 490,141 423,324 385,894 301,101 276,605 279,408 215,590 11.57%
Dividend
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 11,397 - - - - -
Div Payout % - - 24.50% - - - - -
Equity
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 490,141 423,324 385,894 301,101 276,605 279,408 215,590 11.57%
NOSH 162,837 162,817 162,824 156,823 152,820 152,682 144,691 1.58%
Ratio Analysis
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.99% 6.05% 4.61% 1.47% 2.10% 1.88% 0.33% -
ROE 10.92% 9.19% 12.05% 2.66% 3.27% 2.55% 0.54% -
Per Share
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 537.45 390.75 654.53 306.91 310.48 259.74 248.93 10.80%
EPS 32.88 23.89 28.57 5.10 5.92 4.66 0.81 63.84%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.60 2.37 1.92 1.81 1.83 1.49 9.82%
Adjusted Per Share Value based on latest NOSH - 156,508
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 104.52 75.98 127.27 57.48 56.66 47.36 43.01 12.56%
EPS 6.39 4.65 5.56 0.96 1.08 0.85 0.14 66.42%
DPS 0.00 0.00 1.36 0.00 0.00 0.00 0.00 -
NAPS 0.5853 0.5055 0.4608 0.3596 0.3303 0.3337 0.2575 11.56%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 29/06/12 30/06/11 30/06/10 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 5.76 1.87 1.29 1.57 1.30 1.11 1.20 -
P/RPS 1.07 0.48 0.00 0.51 0.42 0.43 0.48 11.27%
P/EPS 17.52 7.83 0.00 30.78 21.96 23.82 148.15 -24.76%
EY 5.71 12.78 0.00 3.25 4.55 4.20 0.68 32.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 0.72 0.65 0.82 0.72 0.61 0.81 12.11%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 10/08/12 23/08/11 25/08/10 29/02/08 06/03/07 28/02/06 28/02/05 -
Price 6.42 1.96 1.39 1.48 1.39 1.17 1.19 -
P/RPS 1.19 0.50 0.00 0.48 0.45 0.45 0.48 12.86%
P/EPS 19.53 8.20 0.00 29.02 23.48 25.11 146.91 -23.58%
EY 5.12 12.19 0.00 3.45 4.26 3.98 0.68 30.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.75 0.70 0.77 0.77 0.64 0.80 13.94%

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