[TAKAFUL] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 11.24%
YoY- 959.94%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 226,589 198,860 182,163 25,111 19,948 19,848 10,672 66.36%
PBT 3,044 3,185 2,138 5,146 1,727 3,392 1,325 14.86%
Tax 1,886 -1,561 -2,205 -1,415 -1,375 -1,278 -1,079 -
NP 4,930 1,624 -67 3,731 352 2,114 246 64.77%
-
NP to SH 4,508 2,756 -67 3,731 352 2,114 246 62.33%
-
Tax Rate -61.96% 49.01% 103.13% 27.50% 79.62% 37.68% 81.43% -
Total Cost 221,659 197,236 182,230 21,380 19,596 17,734 10,426 66.40%
-
Net Worth 276,592 278,645 199,659 140,034 106,149 100,745 100,586 18.35%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 276,592 278,645 199,659 140,034 106,149 100,745 100,586 18.35%
NOSH 152,813 152,265 133,999 97,926 55,000 55,052 54,666 18.67%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.18% 0.82% -0.04% 14.86% 1.76% 10.65% 2.31% -
ROE 1.63% 0.99% -0.03% 2.66% 0.33% 2.10% 0.24% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 148.28 130.60 135.94 25.64 36.27 36.05 19.52 40.18%
EPS 2.95 1.81 -0.05 3.81 0.64 3.84 0.45 36.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.83 1.49 1.43 1.93 1.83 1.84 -0.27%
Adjusted Per Share Value based on latest NOSH - 97,926
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 27.06 23.75 21.76 3.00 2.38 2.37 1.27 66.46%
EPS 0.54 0.33 -0.01 0.45 0.04 0.25 0.03 61.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3303 0.3328 0.2385 0.1672 0.1268 0.1203 0.1201 18.35%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.30 1.11 1.20 1.28 1.53 2.00 2.48 -
P/RPS 0.88 0.85 0.88 4.99 4.22 5.55 12.70 -35.89%
P/EPS 44.07 61.33 -2,400.00 33.60 239.06 52.08 551.11 -34.35%
EY 2.27 1.63 -0.04 2.98 0.42 1.92 0.18 52.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.61 0.81 0.90 0.79 1.09 1.35 -9.94%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 06/03/07 28/02/06 28/02/05 27/02/04 27/02/03 28/02/02 23/02/01 -
Price 1.39 1.17 1.19 1.34 1.45 1.60 1.85 -
P/RPS 0.94 0.90 0.88 5.23 4.00 4.44 9.48 -31.95%
P/EPS 47.12 64.64 -2,380.00 35.17 226.56 41.67 411.11 -30.29%
EY 2.12 1.55 -0.04 2.84 0.44 2.40 0.24 43.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.64 0.80 0.94 0.75 0.87 1.01 -4.41%

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