[TAKAFUL] YoY TTM Result on 30-Sep-2009

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2009
Profit Trend
QoQ- 40.06%
YoY- 182.09%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Revenue 1,049,795 1,101,501 1,155,637 1,062,626 1,028,123 8.62%
PBT 71,610 24,185 38,333 15,803 49,715 325.37%
Tax -13,537 -11,472 -11,338 -7,265 -9,261 350.90%
NP 58,073 12,713 26,995 8,538 40,454 319.69%
-
NP to SH 55,174 19,559 29,275 14,512 39,394 280.58%
-
Tax Rate 18.90% 47.43% 29.58% 45.97% 18.63% -
Total Cost 991,722 1,088,788 1,128,642 1,054,088 987,669 1.63%
-
Net Worth 366,470 309,637 318,805 302,544 338,691 36.71%
Dividend
30/09/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Net Worth 366,470 309,637 318,805 302,544 338,691 36.71%
NOSH 162,875 162,967 162,655 162,658 162,832 0.10%
Ratio Analysis
30/09/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
NP Margin 5.53% 1.15% 2.34% 0.80% 3.93% -
ROE 15.06% 6.32% 9.18% 4.80% 11.63% -
Per Share
30/09/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
RPS 644.54 675.90 710.48 653.29 631.40 8.51%
EPS 33.87 12.00 18.00 8.92 24.19 280.14%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 1.90 1.96 1.86 2.08 36.57%
Adjusted Per Share Value based on latest NOSH - 162,875
30/09/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
RPS 125.38 131.55 138.02 126.91 122.79 8.63%
EPS 6.59 2.34 3.50 1.73 4.70 282.26%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4377 0.3698 0.3808 0.3613 0.4045 36.74%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Date 30/09/09 30/09/08 31/12/08 31/03/09 30/06/09 -
Price 1.27 1.48 1.40 1.19 1.20 -
P/RPS 0.20 0.22 0.20 0.18 0.19 22.56%
P/EPS 3.75 12.33 7.78 13.34 4.96 -67.02%
EY 26.67 8.11 12.86 7.50 20.16 203.50%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.78 0.71 0.64 0.58 -12.99%
Price Multiplier on Announcement Date
30/09/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Date 20/11/09 26/11/08 20/02/09 20/05/09 24/08/09 -
Price 1.38 1.40 1.58 1.33 1.30 -
P/RPS 0.21 0.21 0.22 0.20 0.21 0.00%
P/EPS 4.07 11.66 8.78 14.91 5.37 -66.70%
EY 24.55 8.57 11.39 6.71 18.61 200.12%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 0.81 0.72 0.63 -12.01%

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