[TAKAFUL] YoY Quarter Result on 30-Jun-2008 [#4]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 107.77%
YoY- 78.42%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 316,127 304,187 357,558 383,187 259,228 280,567 280,362 1.61%
PBT 38,899 41,394 23,733 16,000 2,527 12,672 21,661 8.10%
Tax -6,173 -6,439 -20,554 -6,774 7,020 -2,547 -6,465 -0.61%
NP 32,726 34,955 3,179 9,226 9,547 10,125 15,196 10.75%
-
NP to SH 32,424 34,695 5,737 14,654 8,213 9,429 10,570 16.09%
-
Tax Rate 15.87% 15.56% 86.61% 42.34% -277.80% 20.10% 29.85% -
Total Cost 283,401 269,232 354,379 373,961 249,681 270,442 265,166 0.88%
-
Net Worth 499,942 452,614 391,159 158,632 153,254 198,602 240,554 10.23%
Dividend
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 16,284 11,396 - - - - - -
Div Payout % 50.22% 32.85% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 499,942 452,614 391,159 158,632 153,254 198,602 240,554 10.23%
NOSH 162,847 162,810 162,982 158,632 153,254 106,204 146,679 1.40%
Ratio Analysis
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 10.35% 11.49% 0.89% 2.41% 3.68% 3.61% 5.42% -
ROE 6.49% 7.67% 1.47% 9.24% 5.36% 4.75% 4.39% -
Per Share
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 194.12 186.83 219.38 241.56 169.15 264.18 191.14 0.20%
EPS 19.91 21.31 3.52 9.24 5.36 6.18 10.36 9.08%
DPS 10.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 2.78 2.40 1.00 1.00 1.87 1.64 8.70%
Adjusted Per Share Value based on latest NOSH - 158,632
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 37.76 36.33 42.70 45.76 30.96 33.51 33.48 1.61%
EPS 3.87 4.14 0.69 1.75 0.98 1.13 1.26 16.11%
DPS 1.94 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5971 0.5406 0.4672 0.1895 0.183 0.2372 0.2873 10.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 31/12/12 30/12/11 30/12/10 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 5.44 1.84 1.35 1.84 1.36 1.21 1.12 -
P/RPS 2.80 0.98 0.62 0.76 0.80 0.46 0.59 23.04%
P/EPS 27.32 8.63 38.35 19.92 25.38 13.63 15.54 7.80%
EY 3.66 11.58 2.61 5.02 3.94 7.34 6.43 -7.22%
DY 1.84 3.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.66 0.56 1.84 1.36 0.65 0.68 13.58%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/02/13 22/02/12 23/02/11 28/08/08 29/08/07 30/08/06 30/08/05 -
Price 5.41 1.96 1.38 1.66 1.34 1.22 1.19 -
P/RPS 2.79 1.05 0.63 0.69 0.79 0.46 0.62 22.17%
P/EPS 27.17 9.20 39.20 17.97 25.00 13.74 16.51 6.85%
EY 3.68 10.87 2.55 5.56 4.00 7.28 6.06 -6.42%
DY 1.85 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.71 0.58 1.66 1.34 0.65 0.73 12.43%

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