[TAKAFUL] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -73.41%
YoY- -76.84%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 329,428 292,001 181,817 25,565 23,211 18,818 15,199 66.93%
PBT 6,458 20,453 10,526 1,297 3,252 1,844 -141 -
Tax -1,146 -1,561 -1,004 -305 1,031 -412 141 -
NP 5,312 18,892 9,522 992 4,283 1,432 0 -
-
NP to SH 4,332 16,818 9,522 992 4,283 1,432 -633 -
-
Tax Rate 17.75% 7.63% 9.54% 23.52% -31.70% 22.34% - -
Total Cost 324,116 273,109 172,295 24,573 18,928 17,386 15,199 66.48%
-
Net Worth 277,614 270,125 224,302 141,433 111,061 101,892 99,628 18.61%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 277,614 270,125 224,302 141,433 111,061 101,892 99,628 18.61%
NOSH 152,535 152,613 144,711 98,217 54,980 55,076 55,043 18.50%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.61% 6.47% 5.24% 3.88% 18.45% 7.61% 0.00% -
ROE 1.56% 6.23% 4.25% 0.70% 3.86% 1.41% -0.64% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 215.97 191.33 125.64 26.03 42.22 34.17 27.61 40.87%
EPS 2.84 11.02 6.58 1.01 7.79 2.60 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.77 1.55 1.44 2.02 1.85 1.81 0.09%
Adjusted Per Share Value based on latest NOSH - 98,217
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 39.34 34.87 21.71 3.05 2.77 2.25 1.82 66.86%
EPS 0.52 2.01 1.14 0.12 0.51 0.17 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3315 0.3226 0.2679 0.1689 0.1326 0.1217 0.119 18.61%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.72 1.13 1.11 1.29 1.70 1.66 1.71 -
P/RPS 0.80 0.59 0.88 4.96 4.03 4.86 6.19 -28.88%
P/EPS 60.56 10.25 16.87 127.72 21.82 63.85 -148.70 -
EY 1.65 9.75 5.93 0.78 4.58 1.57 -0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.64 0.72 0.90 0.84 0.90 0.94 0.17%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 31/05/06 30/05/05 27/05/04 29/05/03 29/05/02 29/06/01 -
Price 1.24 1.25 1.35 1.24 1.56 1.94 1.63 -
P/RPS 0.57 0.65 1.07 4.76 3.70 5.68 5.90 -32.24%
P/EPS 43.66 11.34 20.52 122.77 20.03 74.62 -141.74 -
EY 2.29 8.82 4.87 0.81 4.99 1.34 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.87 0.86 0.77 1.05 0.90 -4.56%

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