[TAKAFUL] YoY Quarter Result on 31-Dec-2007 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -131.22%
YoY- -180.55%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 446,126 327,227 294,191 199,621 226,589 198,860 182,163 12.68%
PBT 26,424 21,821 389 -5,440 3,044 3,185 2,138 39.82%
Tax -4,857 -5,321 276 -684 1,886 -1,561 -2,205 11.10%
NP 21,567 16,500 665 -6,124 4,930 1,624 -67 -
-
NP to SH 22,580 16,508 -457 -3,631 4,508 2,756 -67 -
-
Tax Rate 18.38% 24.38% -70.95% - -61.96% 49.01% 103.13% -
Total Cost 424,559 310,727 293,526 205,745 221,659 197,236 182,230 11.93%
-
Net Worth 490,020 423,282 386,817 300,496 276,592 278,645 199,659 12.71%
Dividend
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 11,424 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 490,020 423,282 386,817 300,496 276,592 278,645 199,659 12.71%
NOSH 162,797 162,800 163,214 156,508 152,813 152,265 133,999 2.62%
Ratio Analysis
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.83% 5.04% 0.23% -3.07% 2.18% 0.82% -0.04% -
ROE 4.61% 3.90% -0.12% -1.21% 1.63% 0.99% -0.03% -
Per Share
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 274.04 201.00 180.25 127.55 148.28 130.60 135.94 9.79%
EPS 13.87 10.14 -0.28 -2.32 2.95 1.81 -0.05 -
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.60 2.37 1.92 1.81 1.83 1.49 9.82%
Adjusted Per Share Value based on latest NOSH - 156,508
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 53.28 39.08 35.14 23.84 27.06 23.75 21.76 12.67%
EPS 2.70 1.97 -0.05 -0.43 0.54 0.33 -0.01 -
DPS 0.00 0.00 1.36 0.00 0.00 0.00 0.00 -
NAPS 0.5852 0.5055 0.462 0.3589 0.3303 0.3328 0.2385 12.71%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 29/06/12 30/06/11 30/06/10 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 5.76 1.87 1.29 1.57 1.30 1.11 1.20 -
P/RPS 2.10 0.93 0.00 1.23 0.88 0.85 0.88 12.29%
P/EPS 41.53 18.44 0.00 -67.67 44.07 61.33 -2,400.00 -
EY 2.41 5.42 0.00 -1.48 2.27 1.63 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 0.72 0.65 0.82 0.72 0.61 0.81 12.11%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 10/08/12 23/08/11 25/08/10 29/02/08 06/03/07 28/02/06 28/02/05 -
Price 6.42 1.96 1.39 1.48 1.39 1.17 1.19 -
P/RPS 2.34 0.98 0.00 1.16 0.94 0.90 0.88 13.92%
P/EPS 46.29 19.33 0.00 -63.79 47.12 64.64 -2,380.00 -
EY 2.16 5.17 0.00 -1.57 2.12 1.55 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.75 0.70 0.77 0.77 0.64 0.80 13.94%

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