[TAKAFUL] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 28.67%
YoY- 121.54%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 968,936 581,664 113,437 83,824 77,100 48,181 28,090 80.37%
PBT 53,277 25,244 20,254 13,509 8,239 9,209 8,170 36.66%
Tax -13,206 1,438 -1,531 -713 -2,463 -2,131 -3,481 24.87%
NP 40,071 26,682 18,723 12,796 5,776 7,078 4,689 42.96%
-
NP to SH 34,503 26,682 18,723 12,796 5,776 6,199 4,689 39.44%
-
Tax Rate 24.79% -5.70% 7.56% 5.28% 29.89% 23.14% 42.61% -
Total Cost 928,865 554,982 94,714 71,028 71,324 41,103 23,401 84.64%
-
Net Worth 270,125 224,302 141,433 111,061 101,892 99,628 98,319 18.33%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 7,218 2,474 4,125 4,088 4,123 - -
Div Payout % - 27.05% 13.21% 32.24% 70.78% 66.52% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 270,125 224,302 141,433 111,061 101,892 99,628 98,319 18.33%
NOSH 152,613 144,711 98,217 54,980 55,076 55,043 54,927 18.55%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.14% 4.59% 16.51% 15.27% 7.49% 14.69% 16.69% -
ROE 12.77% 11.90% 13.24% 11.52% 5.67% 6.22% 4.77% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 634.90 401.95 115.50 152.46 139.99 87.53 51.14 52.13%
EPS 22.61 18.44 19.06 23.27 10.49 11.26 8.54 17.60%
DPS 0.00 4.99 2.52 7.50 7.50 7.50 0.00 -
NAPS 1.77 1.55 1.44 2.02 1.85 1.81 1.79 -0.18%
Adjusted Per Share Value based on latest NOSH - 54,980
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 115.71 69.46 13.55 10.01 9.21 5.75 3.35 80.41%
EPS 4.12 3.19 2.24 1.53 0.69 0.74 0.56 39.43%
DPS 0.00 0.86 0.30 0.49 0.49 0.49 0.00 -
NAPS 0.3226 0.2679 0.1689 0.1326 0.1217 0.119 0.1174 18.34%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.13 1.11 1.29 1.70 1.66 1.71 3.68 -
P/RPS 0.18 0.28 1.12 1.12 1.19 1.95 7.20 -45.91%
P/EPS 5.00 6.02 6.77 7.30 15.83 15.18 43.11 -30.15%
EY 20.01 16.61 14.78 13.69 6.32 6.59 2.32 43.18%
DY 0.00 4.49 1.95 4.41 4.52 4.39 0.00 -
P/NAPS 0.64 0.72 0.90 0.84 0.90 0.94 2.06 -17.69%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 30/05/05 27/05/04 29/05/03 29/05/02 29/06/01 - -
Price 1.25 1.35 1.24 1.56 1.94 1.63 0.00 -
P/RPS 0.20 0.34 1.07 1.02 1.39 1.86 0.00 -
P/EPS 5.53 7.32 6.50 6.70 18.50 14.47 0.00 -
EY 18.09 13.66 15.37 14.92 5.41 6.91 0.00 -
DY 0.00 3.69 2.03 4.81 3.87 4.60 0.00 -
P/NAPS 0.71 0.87 0.86 0.77 1.05 0.90 0.00 -

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