[TAKAFUL] YoY TTM Result on 31-Dec-2000 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
23-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- -13.33%
YoY- 210.73%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 111,083 79,431 73,481 45,167 15,905 -2.00%
PBT 22,209 12,101 6,254 14,355 3,165 -2.00%
Tax -195 -2,156 -1,910 -5,393 -360 0.64%
NP 22,014 9,945 4,344 8,962 2,805 -2.12%
-
NP to SH 22,014 9,945 3,711 8,716 2,805 -2.12%
-
Tax Rate 0.88% 17.82% 30.54% 37.57% 11.37% -
Total Cost 89,069 69,486 69,137 36,205 13,100 -1.97%
-
Net Worth 140,034 106,149 100,745 54,666 96,206 -0.39%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 2,474 4,125 4,088 4,123 - -100.00%
Div Payout % 11.24% 41.49% 110.16% 47.31% - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 140,034 106,149 100,745 54,666 96,206 -0.39%
NOSH 97,926 55,000 55,052 54,666 54,974 -0.59%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 19.82% 12.52% 5.91% 19.84% 17.64% -
ROE 15.72% 9.37% 3.68% 15.94% 2.92% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 113.44 144.42 133.48 82.62 28.93 -1.41%
EPS 22.48 18.08 6.74 15.94 5.10 -1.53%
DPS 2.53 7.50 7.50 7.50 0.00 -100.00%
NAPS 1.43 1.93 1.83 1.00 1.75 0.21%
Adjusted Per Share Value based on latest NOSH - 54,666
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 13.27 9.49 8.78 5.39 1.90 -2.00%
EPS 2.63 1.19 0.44 1.04 0.34 -2.10%
DPS 0.30 0.49 0.49 0.49 0.00 -100.00%
NAPS 0.1672 0.1268 0.1203 0.0653 0.1149 -0.38%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.28 1.53 2.00 2.48 0.00 -
P/RPS 1.13 1.06 1.50 3.00 0.00 -100.00%
P/EPS 5.69 8.46 29.67 15.55 0.00 -100.00%
EY 17.56 11.82 3.37 6.43 0.00 -100.00%
DY 1.97 4.90 3.75 3.02 0.00 -100.00%
P/NAPS 0.90 0.79 1.09 2.48 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/04 27/02/03 28/02/02 23/02/01 - -
Price 1.34 1.45 1.60 1.85 0.00 -
P/RPS 1.18 1.00 1.20 2.24 0.00 -100.00%
P/EPS 5.96 8.02 23.74 11.60 0.00 -100.00%
EY 16.78 12.47 4.21 8.62 0.00 -100.00%
DY 1.89 5.17 4.69 4.05 0.00 -100.00%
P/NAPS 0.94 0.75 0.87 1.85 0.00 -100.00%

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