[TAKAFUL] YoY Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 236.37%
YoY- 123.8%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,367,496 761,989 803,905 688,574 542,002 77,611 63,753 50.43%
PBT 78,826 21,910 15,806 31,616 13,055 10,873 9,341 32.85%
Tax -20,473 -6,498 -548 -5,255 -2,361 -2,796 -1,496 41.69%
NP 58,353 15,412 15,258 26,361 10,694 8,077 7,845 30.64%
-
NP to SH 55,159 15,051 13,379 23,933 10,694 8,077 7,845 29.66%
-
Tax Rate 25.97% 29.66% 3.47% 16.62% 18.09% 25.72% 16.02% -
Total Cost 1,309,143 746,577 788,647 662,213 531,308 69,534 55,908 52.20%
-
Net Worth 384,224 307,646 277,965 270,162 223,995 140,809 111,128 17.96%
Dividend
30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 11,396 - - - - - - -
Div Payout % 20.66% - - - - - - -
Equity
30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 384,224 307,646 277,965 270,162 223,995 140,809 111,128 17.96%
NOSH 162,806 157,767 152,728 152,633 144,513 97,784 55,014 15.54%
Ratio Analysis
30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.27% 2.02% 1.90% 3.83% 1.97% 10.41% 12.31% -
ROE 14.36% 4.89% 4.81% 8.86% 4.77% 5.74% 7.06% -
Per Share
30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 839.95 482.98 526.36 451.13 375.05 79.37 115.88 30.19%
EPS 33.88 9.54 8.76 15.68 7.40 8.26 14.26 12.21%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 1.95 1.82 1.77 1.55 1.44 2.02 2.09%
Adjusted Per Share Value based on latest NOSH - 152,613
30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 163.31 91.00 96.00 82.23 64.73 9.27 7.61 50.44%
EPS 6.59 1.80 1.60 2.86 1.28 0.96 0.94 29.61%
DPS 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4589 0.3674 0.332 0.3226 0.2675 0.1682 0.1327 17.97%
Price Multiplier on Financial Quarter End Date
30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/09/10 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.34 1.38 1.72 1.13 1.11 1.29 1.70 -
P/RPS 0.16 0.29 0.33 0.25 0.30 1.63 1.47 -25.57%
P/EPS 3.96 14.47 19.63 7.21 15.00 15.62 11.92 -13.65%
EY 25.28 6.91 5.09 13.88 6.67 6.40 8.39 15.82%
DY 5.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.71 0.95 0.64 0.72 0.90 0.84 -5.03%
Price Multiplier on Announcement Date
30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/11/10 23/05/08 31/05/07 31/05/06 30/05/05 27/05/04 29/05/03 -
Price 1.28 1.40 1.24 1.25 1.35 1.24 1.56 -
P/RPS 0.15 0.29 0.24 0.28 0.36 1.56 1.35 -25.37%
P/EPS 3.78 14.68 14.16 7.97 18.24 15.01 10.94 -13.20%
EY 26.47 6.81 7.06 12.54 5.48 6.66 9.14 15.21%
DY 5.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.72 0.68 0.71 0.87 0.86 0.77 -4.61%

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