[TAKAFUL] YoY TTM Result on 31-Mar-2006 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 26.82%
YoY- 29.31%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,124,191 1,021,225 1,087,807 968,936 581,664 113,437 83,824 41.31%
PBT 53,946 23,289 28,173 53,277 25,244 20,254 13,509 20.25%
Tax -13,923 1,670 -3,095 -13,206 1,438 -1,531 -713 48.56%
NP 40,023 24,959 25,078 40,071 26,682 18,723 12,796 16.40%
-
NP to SH 37,486 23,264 22,503 34,503 26,682 18,723 12,796 15.39%
-
Tax Rate 25.81% -7.17% 10.99% 24.79% -5.70% 7.56% 5.28% -
Total Cost 1,084,168 996,266 1,062,729 928,865 554,982 94,714 71,028 43.77%
-
Net Worth 383,999 307,681 277,614 270,125 224,302 141,433 111,061 17.96%
Dividend
30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 11,424 - - - 7,218 2,474 4,125 14.53%
Div Payout % 30.48% - - - 27.05% 13.21% 32.24% -
Equity
30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 383,999 307,681 277,614 270,125 224,302 141,433 111,061 17.96%
NOSH 162,711 157,785 152,535 152,613 144,711 98,217 54,980 15.55%
Ratio Analysis
30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.56% 2.44% 2.31% 4.14% 4.59% 16.51% 15.27% -
ROE 9.76% 7.56% 8.11% 12.77% 11.90% 13.24% 11.52% -
Per Share
30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 690.91 647.22 713.15 634.90 401.95 115.50 152.46 22.29%
EPS 23.04 14.74 14.75 22.61 18.44 19.06 23.27 -0.13%
DPS 7.00 0.00 0.00 0.00 4.99 2.52 7.50 -0.91%
NAPS 2.36 1.95 1.82 1.77 1.55 1.44 2.02 2.09%
Adjusted Per Share Value based on latest NOSH - 152,613
30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 134.26 121.97 129.92 115.72 69.47 13.55 10.01 41.31%
EPS 4.48 2.78 2.69 4.12 3.19 2.24 1.53 15.38%
DPS 1.36 0.00 0.00 0.00 0.86 0.30 0.49 14.56%
NAPS 0.4586 0.3675 0.3316 0.3226 0.2679 0.1689 0.1326 17.97%
Price Multiplier on Financial Quarter End Date
30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/09/10 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.34 1.38 1.72 1.13 1.11 1.29 1.70 -
P/RPS 0.19 0.21 0.24 0.18 0.28 1.12 1.12 -21.04%
P/EPS 5.82 9.36 11.66 5.00 6.02 6.77 7.30 -2.97%
EY 17.19 10.68 8.58 20.01 16.61 14.78 13.69 3.07%
DY 5.22 0.00 0.00 0.00 4.49 1.95 4.41 2.27%
P/NAPS 0.57 0.71 0.95 0.64 0.72 0.90 0.84 -5.03%
Price Multiplier on Announcement Date
30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/11/10 23/05/08 31/05/07 31/05/06 30/05/05 27/05/04 29/05/03 -
Price 1.28 1.40 1.24 1.25 1.35 1.24 1.56 -
P/RPS 0.19 0.22 0.17 0.20 0.34 1.07 1.02 -20.05%
P/EPS 5.56 9.50 8.41 5.53 7.32 6.50 6.70 -2.45%
EY 18.00 10.53 11.90 18.09 13.66 15.37 14.92 2.53%
DY 5.47 0.00 0.00 0.00 3.69 2.03 4.81 1.72%
P/NAPS 0.54 0.72 0.68 0.71 0.87 0.86 0.77 -4.61%

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