[TAKAFUL] YoY Quarter Result on 31-Dec-2005 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -36.77%
YoY- 4213.43%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 294,191 199,621 226,589 198,860 182,163 25,111 19,948 43.15%
PBT 389 -5,440 3,044 3,185 2,138 5,146 1,727 -18.02%
Tax 276 -684 1,886 -1,561 -2,205 -1,415 -1,375 -
NP 665 -6,124 4,930 1,624 -67 3,731 352 8.85%
-
NP to SH -457 -3,631 4,508 2,756 -67 3,731 352 -
-
Tax Rate -70.95% - -61.96% 49.01% 103.13% 27.50% 79.62% -
Total Cost 293,526 205,745 221,659 197,236 182,230 21,380 19,596 43.45%
-
Net Worth 386,817 300,496 276,592 278,645 199,659 140,034 106,149 18.81%
Dividend
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 11,424 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 386,817 300,496 276,592 278,645 199,659 140,034 106,149 18.81%
NOSH 163,214 156,508 152,813 152,265 133,999 97,926 55,000 15.60%
Ratio Analysis
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.23% -3.07% 2.18% 0.82% -0.04% 14.86% 1.76% -
ROE -0.12% -1.21% 1.63% 0.99% -0.03% 2.66% 0.33% -
Per Share
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 180.25 127.55 148.28 130.60 135.94 25.64 36.27 23.83%
EPS -0.28 -2.32 2.95 1.81 -0.05 3.81 0.64 -
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 1.92 1.81 1.83 1.49 1.43 1.93 2.77%
Adjusted Per Share Value based on latest NOSH - 152,265
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 35.14 23.84 27.06 23.75 21.76 3.00 2.38 43.17%
EPS -0.05 -0.43 0.54 0.33 -0.01 0.45 0.04 -
DPS 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.462 0.3589 0.3303 0.3328 0.2385 0.1672 0.1268 18.81%
Price Multiplier on Financial Quarter End Date
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/06/10 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.29 1.57 1.30 1.11 1.20 1.28 1.53 -
P/RPS 0.00 1.23 0.88 0.85 0.88 4.99 4.22 -
P/EPS 0.00 -67.67 44.07 61.33 -2,400.00 33.60 239.06 -
EY 0.00 -1.48 2.27 1.63 -0.04 2.98 0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.82 0.72 0.61 0.81 0.90 0.79 -2.56%
Price Multiplier on Announcement Date
30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/08/10 29/02/08 06/03/07 28/02/06 28/02/05 27/02/04 27/02/03 -
Price 1.39 1.48 1.39 1.17 1.19 1.34 1.45 -
P/RPS 0.00 1.16 0.94 0.90 0.88 5.23 4.00 -
P/EPS 0.00 -63.79 47.12 64.64 -2,380.00 35.17 226.56 -
EY 0.00 -1.57 2.12 1.55 -0.04 2.84 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.77 0.77 0.64 0.80 0.94 0.75 -0.91%

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