[TAKAFUL] YoY Quarter Result on 31-Mar-2008 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 294.24%
YoY- 62.81%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 416,236 408,916 301,756 280,678 329,428 292,001 181,817 11.66%
PBT 22,623 10,108 11,933 11,070 6,458 20,453 10,526 10.72%
Tax -7,629 -5,052 -2,703 -2,720 -1,146 -1,561 -1,004 31.01%
NP 14,994 5,056 9,230 8,350 5,312 18,892 9,522 6.23%
-
NP to SH 15,280 5,323 8,640 7,053 4,332 16,818 9,522 6.50%
-
Tax Rate 33.72% 49.98% 22.65% 24.57% 17.75% 7.63% 9.54% -
Total Cost 401,242 403,860 292,526 272,328 324,116 273,109 172,295 11.91%
-
Net Worth 480,554 423,235 383,999 307,681 277,614 270,125 224,302 10.68%
Dividend
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 24,434 - - - - - - -
Div Payout % 159.91% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 480,554 423,235 383,999 307,681 277,614 270,125 224,302 10.68%
NOSH 162,899 162,782 162,711 157,785 152,535 152,613 144,711 1.58%
Ratio Analysis
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 3.60% 1.24% 3.06% 2.97% 1.61% 6.47% 5.24% -
ROE 3.18% 1.26% 2.25% 2.29% 1.56% 6.23% 4.25% -
Per Share
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 255.52 251.20 185.45 177.89 215.97 191.33 125.64 9.91%
EPS 9.38 3.27 5.31 4.47 2.84 11.02 6.58 4.83%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.60 2.36 1.95 1.82 1.77 1.55 8.95%
Adjusted Per Share Value based on latest NOSH - 157,785
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 49.71 48.84 36.04 33.52 39.34 34.87 21.71 11.66%
EPS 1.82 0.64 1.03 0.84 0.52 2.01 1.14 6.43%
DPS 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5739 0.5055 0.4586 0.3675 0.3316 0.3226 0.2679 10.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 28/09/12 30/09/11 30/09/10 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 6.00 1.70 1.34 1.38 1.72 1.13 1.11 -
P/RPS 2.35 0.68 0.72 0.78 0.80 0.59 0.88 13.97%
P/EPS 63.97 51.99 25.24 30.87 60.56 10.25 16.87 19.42%
EY 1.56 1.92 3.96 3.24 1.65 9.75 5.93 -16.29%
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 0.65 0.57 0.71 0.95 0.64 0.72 14.80%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 20/11/12 24/11/11 25/11/10 23/05/08 31/05/07 31/05/06 30/05/05 -
Price 5.21 1.86 1.28 1.40 1.24 1.25 1.35 -
P/RPS 2.04 0.74 0.69 0.79 0.57 0.65 1.07 8.97%
P/EPS 55.54 56.88 24.11 31.32 43.66 11.34 20.52 14.18%
EY 1.80 1.76 4.15 3.19 2.29 8.82 4.87 -12.41%
DY 2.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.72 0.54 0.72 0.68 0.71 0.87 9.92%

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