[TAKAFUL] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 47.88%
YoY- -44.1%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,045,124 1,367,496 761,989 803,905 688,574 542,002 77,611 41.41%
PBT 60,025 78,826 21,910 15,806 31,616 13,055 10,873 25.56%
Tax -16,471 -20,473 -6,498 -548 -5,255 -2,361 -2,796 26.65%
NP 43,554 58,353 15,412 15,258 26,361 10,694 8,077 25.17%
-
NP to SH 44,220 55,159 15,051 13,379 23,933 10,694 8,077 25.42%
-
Tax Rate 27.44% 25.97% 29.66% 3.47% 16.62% 18.09% 25.72% -
Total Cost 1,001,570 1,309,143 746,577 788,647 662,213 531,308 69,534 42.68%
-
Net Worth 423,313 384,224 307,646 277,965 270,162 223,995 140,809 15.79%
Dividend
30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 11,396 - - - - - -
Div Payout % - 20.66% - - - - - -
Equity
30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 423,313 384,224 307,646 277,965 270,162 223,995 140,809 15.79%
NOSH 162,812 162,806 157,767 152,728 152,633 144,513 97,784 7.03%
Ratio Analysis
30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.17% 4.27% 2.02% 1.90% 3.83% 1.97% 10.41% -
ROE 10.45% 14.36% 4.89% 4.81% 8.86% 4.77% 5.74% -
Per Share
30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 641.92 839.95 482.98 526.36 451.13 375.05 79.37 32.12%
EPS 27.16 33.88 9.54 8.76 15.68 7.40 8.26 17.18%
DPS 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.36 1.95 1.82 1.77 1.55 1.44 8.19%
Adjusted Per Share Value based on latest NOSH - 152,535
30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 124.81 163.31 91.00 96.00 82.23 64.73 9.27 41.40%
EPS 5.28 6.59 1.80 1.60 2.86 1.28 0.96 25.50%
DPS 0.00 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5055 0.4589 0.3674 0.332 0.3226 0.2675 0.1682 15.79%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/09/11 30/09/10 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.70 1.34 1.38 1.72 1.13 1.11 1.29 -
P/RPS 0.26 0.16 0.29 0.33 0.25 0.30 1.63 -21.69%
P/EPS 6.26 3.96 14.47 19.63 7.21 15.00 15.62 -11.47%
EY 15.98 25.28 6.91 5.09 13.88 6.67 6.40 12.96%
DY 0.00 5.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.57 0.71 0.95 0.64 0.72 0.90 -4.24%
Price Multiplier on Announcement Date
30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/11/11 25/11/10 23/05/08 31/05/07 31/05/06 30/05/05 27/05/04 -
Price 1.86 1.28 1.40 1.24 1.25 1.35 1.24 -
P/RPS 0.29 0.15 0.29 0.24 0.28 0.36 1.56 -20.08%
P/EPS 6.85 3.78 14.68 14.16 7.97 18.24 15.01 -9.92%
EY 14.60 26.47 6.81 7.06 12.54 5.48 6.66 11.02%
DY 0.00 5.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.54 0.72 0.68 0.71 0.87 0.86 -2.33%

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