[TAKAFUL] YoY TTM Result on 31-Mar-2008 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 13.25%
YoY- 3.38%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,595,594 1,402,683 1,124,191 1,021,225 1,087,807 968,936 581,664 14.38%
PBT 127,953 83,759 53,946 23,289 28,173 53,277 25,244 24.13%
Tax -25,579 -37,026 -13,923 1,670 -3,095 -13,206 1,438 -
NP 102,374 46,733 40,023 24,959 25,078 40,071 26,682 19.61%
-
NP to SH 103,516 49,957 37,486 23,264 22,503 34,503 26,682 19.79%
-
Tax Rate 19.99% 44.21% 25.81% -7.17% 10.99% 24.79% -5.70% -
Total Cost 1,493,220 1,355,950 1,084,168 996,266 1,062,729 928,865 554,982 14.09%
-
Net Worth 480,554 423,235 383,999 307,681 277,614 270,125 224,302 10.68%
Dividend
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 35,831 - 11,424 - - - 7,218 23.79%
Div Payout % 34.61% - 30.48% - - - 27.05% -
Equity
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 480,554 423,235 383,999 307,681 277,614 270,125 224,302 10.68%
NOSH 162,899 162,782 162,711 157,785 152,535 152,613 144,711 1.58%
Ratio Analysis
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 6.42% 3.33% 3.56% 2.44% 2.31% 4.14% 4.59% -
ROE 21.54% 11.80% 9.76% 7.56% 8.11% 12.77% 11.90% -
Per Share
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 979.49 861.69 690.91 647.22 713.15 634.90 401.95 12.59%
EPS 63.55 30.69 23.04 14.74 14.75 22.61 18.44 17.91%
DPS 22.00 0.00 7.00 0.00 0.00 0.00 4.99 21.85%
NAPS 2.95 2.60 2.36 1.95 1.82 1.77 1.55 8.95%
Adjusted Per Share Value based on latest NOSH - 157,785
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 190.56 167.52 134.26 121.97 129.92 115.72 69.47 14.38%
EPS 12.36 5.97 4.48 2.78 2.69 4.12 3.19 19.77%
DPS 4.28 0.00 1.36 0.00 0.00 0.00 0.86 23.83%
NAPS 0.5739 0.5055 0.4586 0.3675 0.3316 0.3226 0.2679 10.68%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 28/09/12 30/09/11 30/09/10 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 6.00 1.70 1.34 1.38 1.72 1.13 1.11 -
P/RPS 0.61 0.20 0.19 0.21 0.24 0.18 0.28 10.92%
P/EPS 9.44 5.54 5.82 9.36 11.66 5.00 6.02 6.17%
EY 10.59 18.05 17.19 10.68 8.58 20.01 16.61 -5.81%
DY 3.67 0.00 5.22 0.00 0.00 0.00 4.49 -2.65%
P/NAPS 2.03 0.65 0.57 0.71 0.95 0.64 0.72 14.80%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 20/11/12 24/11/11 25/11/10 23/05/08 31/05/07 31/05/06 30/05/05 -
Price 5.21 1.86 1.28 1.40 1.24 1.25 1.35 -
P/RPS 0.53 0.22 0.19 0.22 0.17 0.20 0.34 6.09%
P/EPS 8.20 6.06 5.56 9.50 8.41 5.53 7.32 1.52%
EY 12.20 16.50 18.00 10.53 11.90 18.09 13.66 -1.49%
DY 4.22 0.00 5.47 0.00 0.00 0.00 3.69 1.80%
P/NAPS 1.77 0.72 0.54 0.72 0.68 0.71 0.87 9.92%

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