[TAKAFUL] YoY TTM Result on 31-Dec-2009

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2009
Profit Trend
QoQ- 14.41%
YoY- 115.63%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Revenue 1,031,253 1,101,501 1,155,637 1,062,626 1,028,123 0.60%
PBT 84,596 24,185 38,333 15,803 49,715 187.05%
Tax -19,999 -11,472 -11,338 -7,265 -9,261 360.52%
NP 64,597 12,713 26,995 8,538 40,454 153.03%
-
NP to SH 63,127 19,559 29,275 14,512 39,394 154.81%
-
Tax Rate 23.64% 47.43% 29.58% 45.97% 18.63% -
Total Cost 966,656 1,088,788 1,128,642 1,054,088 987,669 -4.17%
-
Net Worth 372,893 309,637 318,805 302,544 338,691 21.02%
Dividend
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Net Worth 372,893 309,637 318,805 302,544 338,691 21.02%
NOSH 162,835 162,967 162,655 162,658 162,832 0.00%
Ratio Analysis
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
NP Margin 6.26% 1.15% 2.34% 0.80% 3.93% -
ROE 16.93% 6.32% 9.18% 4.80% 11.63% -
Per Share
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
RPS 633.31 675.90 710.48 653.29 631.40 0.60%
EPS 38.77 12.00 18.00 8.92 24.19 154.90%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 1.90 1.96 1.86 2.08 21.02%
Adjusted Per Share Value based on latest NOSH - 162,835
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
RPS 123.16 131.55 138.02 126.91 122.79 0.59%
EPS 7.54 2.34 3.50 1.73 4.70 155.38%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4453 0.3698 0.3808 0.3613 0.4045 21.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Date 31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 -
Price 1.38 1.48 1.40 1.19 1.20 -
P/RPS 0.22 0.22 0.20 0.18 0.19 33.75%
P/EPS 3.56 12.33 7.78 13.34 4.96 -48.20%
EY 28.09 8.11 12.86 7.50 20.16 93.09%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.78 0.71 0.64 0.58 6.95%
Price Multiplier on Announcement Date
31/12/09 30/09/08 31/12/08 31/03/09 30/06/09 CAGR
Date 23/02/10 26/11/08 20/02/09 20/05/09 24/08/09 -
Price 1.34 1.40 1.58 1.33 1.30 -
P/RPS 0.21 0.21 0.22 0.20 0.21 0.00%
P/EPS 3.46 11.66 8.78 14.91 5.37 -58.18%
EY 28.93 8.57 11.39 6.71 18.61 139.92%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.74 0.81 0.72 0.63 -12.20%

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