[TAKAFUL] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
10-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -27.07%
YoY- 36.78%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Revenue 433,527 424,808 437,949 446,126 327,227 294,191 199,621 10.89%
PBT 49,803 55,618 42,547 26,424 21,821 389 -5,440 -
Tax -10,816 -12,379 -12,563 -4,857 -5,321 276 -684 44.49%
NP 38,987 43,239 29,984 21,567 16,500 665 -6,124 -
-
NP to SH 38,949 42,422 33,715 22,580 16,508 -457 -3,631 -
-
Tax Rate 21.72% 22.26% 29.53% 18.38% 24.38% -70.95% - -
Total Cost 394,540 381,569 407,965 424,559 310,727 293,526 205,745 9.06%
-
Net Worth 3,047,473 582,549 568,157 490,020 423,282 386,817 300,496 36.18%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Div - - - - - 11,424 - -
Div Payout % - - - - - 0.00% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Net Worth 3,047,473 582,549 568,157 490,020 423,282 386,817 300,496 36.18%
NOSH 814,832 162,723 162,795 162,797 162,800 163,214 156,508 24.60%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
NP Margin 8.99% 10.18% 6.85% 4.83% 5.04% 0.23% -3.07% -
ROE 1.28% 7.28% 5.93% 4.61% 3.90% -0.12% -1.21% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
RPS 53.20 261.06 269.02 274.04 201.00 180.25 127.55 -11.00%
EPS 4.78 26.07 20.71 13.87 10.14 -0.28 -2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 3.74 3.58 3.49 3.01 2.60 2.37 1.92 9.29%
Adjusted Per Share Value based on latest NOSH - 162,797
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
RPS 51.77 50.73 52.30 53.28 39.08 35.13 23.84 10.89%
EPS 4.65 5.07 4.03 2.70 1.97 -0.05 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 1.36 0.00 -
NAPS 3.6394 0.6957 0.6785 0.5852 0.5055 0.4619 0.3589 36.18%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 31/12/07 -
Price 3.80 13.06 7.58 5.76 1.87 1.29 1.57 -
P/RPS 7.14 5.00 2.82 2.10 0.93 0.00 1.23 26.42%
P/EPS 79.50 50.10 36.60 41.53 18.44 0.00 -67.67 -
EY 1.26 2.00 2.73 2.41 5.42 0.00 -1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 3.65 2.17 1.91 0.72 0.65 0.82 2.95%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Date 12/08/15 11/08/14 20/08/13 10/08/12 23/08/11 25/08/10 29/02/08 -
Price 3.82 12.74 8.96 6.42 1.96 1.39 1.48 -
P/RPS 7.18 4.88 3.33 2.34 0.98 0.00 1.16 27.50%
P/EPS 79.92 48.87 43.26 46.29 19.33 0.00 -63.79 -
EY 1.25 2.05 2.31 2.16 5.17 0.00 -1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 3.56 2.57 2.13 0.75 0.70 0.77 3.81%

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