[TAKAFUL] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 48.53%
YoY- 33180.98%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Revenue 519,531 429,045 308,982 771,549 281,698 251,223 197,713 13.73%
PBT 40,246 37,512 28,097 66,502 15,132 5,999 7,978 24.06%
Tax -8,160 -6,655 -6,099 -18,045 -1,946 -1,288 -3,619 11.44%
NP 32,086 30,857 21,998 48,457 13,186 4,711 4,359 30.47%
-
NP to SH 32,223 30,961 22,389 46,975 11,629 4,234 4,359 30.54%
-
Tax Rate 20.28% 17.74% 21.71% 27.13% 12.86% 21.47% 45.36% -
Total Cost 487,445 398,188 286,984 723,092 268,512 246,512 193,354 13.11%
-
Net Worth 530,808 483,460 415,214 387,523 307,918 285,833 251,480 10.46%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 530,808 483,460 415,214 387,523 307,918 285,833 251,480 10.46%
NOSH 162,824 162,781 162,829 162,824 156,303 152,851 152,412 0.88%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.18% 7.19% 7.12% 6.28% 4.68% 1.88% 2.20% -
ROE 6.07% 6.40% 5.39% 12.12% 3.78% 1.48% 1.73% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
RPS 319.07 263.57 189.76 473.85 180.22 164.36 129.72 12.74%
EPS 19.79 19.02 13.75 28.85 7.44 2.77 2.86 29.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.26 2.97 2.55 2.38 1.97 1.87 1.65 9.49%
Adjusted Per Share Value based on latest NOSH - 162,757
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
RPS 62.04 51.24 36.90 92.14 33.64 30.00 23.61 13.73%
EPS 3.85 3.70 2.67 5.61 1.39 0.51 0.52 30.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6339 0.5774 0.4959 0.4628 0.3677 0.3413 0.3003 10.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 28/09/07 29/09/06 30/09/05 -
Price 7.00 3.39 1.39 1.36 1.39 1.18 1.24 -
P/RPS 2.19 1.29 0.73 0.00 0.77 0.72 0.96 11.61%
P/EPS 35.37 17.82 10.11 0.00 18.68 42.60 43.36 -2.67%
EY 2.83 5.61 9.89 0.00 5.35 2.35 2.31 2.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.14 0.55 0.68 0.71 0.63 0.75 15.06%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Date 22/05/13 28/05/12 25/05/11 20/05/10 26/11/07 15/12/06 29/11/05 -
Price 7.46 3.95 1.62 1.29 1.51 1.34 1.29 -
P/RPS 2.34 1.50 0.85 0.00 0.84 0.82 0.99 12.14%
P/EPS 37.70 20.77 11.78 0.00 20.30 48.38 45.10 -2.36%
EY 2.65 4.82 8.49 0.00 4.93 2.07 2.22 2.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.33 0.64 0.65 0.77 0.72 0.78 15.43%

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