[TAKAFUL] YoY TTM Result on 30-Jun-2006 [#4]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -3.31%
YoY- 56.89%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,246,534 1,145,184 1,066,468 969,141 822,365 117,272 99,579 40.00%
PBT 56,965 36,762 18,028 44,288 34,715 23,064 18,721 15.97%
Tax -28,445 -12,124 6,472 -9,288 -8,825 1,001 -230 89.93%
NP 28,520 24,638 24,500 35,000 25,890 24,065 18,491 5.93%
-
NP to SH 29,268 29,705 21,287 33,362 21,264 24,065 18,491 6.30%
-
Tax Rate 49.93% 32.98% -35.90% 20.97% 25.42% -4.34% 1.23% -
Total Cost 1,218,014 1,120,546 1,041,968 934,141 796,475 93,207 81,088 43.44%
-
Net Worth 391,159 158,632 153,254 198,602 240,554 184,060 109,959 18.41%
Dividend
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 11,424 - - - - - 2,474 22.59%
Div Payout % 39.04% - - - - - 13.38% -
Equity
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 391,159 158,632 153,254 198,602 240,554 184,060 109,959 18.41%
NOSH 162,982 158,632 153,254 106,204 146,679 120,300 54,979 15.57%
Ratio Analysis
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.29% 2.15% 2.30% 3.61% 3.15% 20.52% 18.57% -
ROE 7.48% 18.73% 13.89% 16.80% 8.84% 13.07% 16.82% -
Per Share
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 764.82 721.91 695.88 912.52 560.65 97.48 181.12 21.14%
EPS 17.96 18.73 13.89 31.41 14.50 20.00 33.63 -8.01%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 4.50 6.06%
NAPS 2.40 1.00 1.00 1.87 1.64 1.53 2.00 2.45%
Adjusted Per Share Value based on latest NOSH - 106,204
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 148.87 136.77 127.37 115.75 98.22 14.01 11.89 40.01%
EPS 3.50 3.55 2.54 3.98 2.54 2.87 2.21 6.31%
DPS 1.36 0.00 0.00 0.00 0.00 0.00 0.30 22.29%
NAPS 0.4672 0.1895 0.183 0.2372 0.2873 0.2198 0.1313 18.41%
Price Multiplier on Financial Quarter End Date
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/12/10 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.35 1.84 1.36 1.21 1.12 1.14 1.74 -
P/RPS 0.18 0.25 0.20 0.13 0.20 1.17 0.96 -19.98%
P/EPS 7.52 9.83 9.79 3.85 7.73 5.70 5.17 5.11%
EY 13.30 10.18 10.21 25.96 12.94 17.55 19.33 -4.85%
DY 5.19 0.00 0.00 0.00 0.00 0.00 2.59 9.69%
P/NAPS 0.56 1.84 1.36 0.65 0.68 0.75 0.87 -5.69%
Price Multiplier on Announcement Date
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 23/02/11 28/08/08 29/08/07 30/08/06 30/08/05 26/08/04 28/08/03 -
Price 1.38 1.66 1.34 1.22 1.19 1.14 1.35 -
P/RPS 0.18 0.23 0.19 0.13 0.21 1.17 0.75 -17.30%
P/EPS 7.68 8.86 9.65 3.88 8.21 5.70 4.01 9.03%
EY 13.01 11.28 10.37 25.75 12.18 17.55 24.91 -8.28%
DY 5.07 0.00 0.00 0.00 0.00 0.00 3.33 5.75%
P/NAPS 0.58 1.66 1.34 0.65 0.73 0.75 0.68 -2.09%

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