[TAKAFUL] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 46.99%
YoY- 42.51%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,021,225 1,087,807 968,936 581,664 113,437 83,824 77,100 53.75%
PBT 23,289 28,173 53,277 25,244 20,254 13,509 8,239 18.88%
Tax 1,670 -3,095 -13,206 1,438 -1,531 -713 -2,463 -
NP 24,959 25,078 40,071 26,682 18,723 12,796 5,776 27.59%
-
NP to SH 23,264 22,503 34,503 26,682 18,723 12,796 5,776 26.11%
-
Tax Rate -7.17% 10.99% 24.79% -5.70% 7.56% 5.28% 29.89% -
Total Cost 996,266 1,062,729 928,865 554,982 94,714 71,028 71,324 55.12%
-
Net Worth 307,681 277,614 270,125 224,302 141,433 111,061 101,892 20.20%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - 7,218 2,474 4,125 4,088 -
Div Payout % - - - 27.05% 13.21% 32.24% 70.78% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 307,681 277,614 270,125 224,302 141,433 111,061 101,892 20.20%
NOSH 157,785 152,535 152,613 144,711 98,217 54,980 55,076 19.15%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 2.44% 2.31% 4.14% 4.59% 16.51% 15.27% 7.49% -
ROE 7.56% 8.11% 12.77% 11.90% 13.24% 11.52% 5.67% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 647.22 713.15 634.90 401.95 115.50 152.46 139.99 29.04%
EPS 14.74 14.75 22.61 18.44 19.06 23.27 10.49 5.82%
DPS 0.00 0.00 0.00 4.99 2.52 7.50 7.50 -
NAPS 1.95 1.82 1.77 1.55 1.44 2.02 1.85 0.88%
Adjusted Per Share Value based on latest NOSH - 144,711
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 121.97 129.92 115.72 69.47 13.55 10.01 9.21 53.75%
EPS 2.78 2.69 4.12 3.19 2.24 1.53 0.69 26.11%
DPS 0.00 0.00 0.00 0.86 0.30 0.49 0.49 -
NAPS 0.3675 0.3316 0.3226 0.2679 0.1689 0.1326 0.1217 20.20%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.38 1.72 1.13 1.11 1.29 1.70 1.66 -
P/RPS 0.21 0.24 0.18 0.28 1.12 1.12 1.19 -25.08%
P/EPS 9.36 11.66 5.00 6.02 6.77 7.30 15.83 -8.37%
EY 10.68 8.58 20.01 16.61 14.78 13.69 6.32 9.12%
DY 0.00 0.00 0.00 4.49 1.95 4.41 4.52 -
P/NAPS 0.71 0.95 0.64 0.72 0.90 0.84 0.90 -3.87%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/05/08 31/05/07 31/05/06 30/05/05 27/05/04 29/05/03 29/05/02 -
Price 1.40 1.24 1.25 1.35 1.24 1.56 1.94 -
P/RPS 0.22 0.17 0.20 0.34 1.07 1.02 1.39 -26.43%
P/EPS 9.50 8.41 5.53 7.32 6.50 6.70 18.50 -10.50%
EY 10.53 11.90 18.09 13.66 15.37 14.92 5.41 11.72%
DY 0.00 0.00 0.00 3.69 2.03 4.81 3.87 -
P/NAPS 0.72 0.68 0.71 0.87 0.86 0.77 1.05 -6.08%

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