[TAKAFUL] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 36.53%
YoY- 493.89%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,698,020 1,469,375 1,262,487 1,136,615 1,096,943 1,022,651 842,055 9.79%
PBT 128,192 110,835 64,152 116,967 27,161 42,309 42,303 15.92%
Tax -26,819 -23,467 -29,080 -26,817 5,814 -6,957 -13,293 9.80%
NP 101,373 87,368 35,072 90,150 32,975 35,352 29,010 18.14%
-
NP to SH 102,507 87,487 36,309 86,185 28,682 33,237 24,384 21.08%
-
Tax Rate 20.92% 21.17% 45.33% 22.93% -21.41% 16.44% 31.42% -
Total Cost 1,596,647 1,382,007 1,227,415 1,046,465 1,063,968 987,299 813,045 9.41%
-
Net Worth 530,808 483,460 415,214 387,362 307,918 285,833 251,480 10.46%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Div 40,719 11,396 11,424 - - - - -
Div Payout % 39.72% 13.03% 31.47% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 530,808 483,460 415,214 387,362 307,918 285,833 251,480 10.46%
NOSH 162,824 162,781 162,829 162,757 156,303 152,851 152,412 0.88%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.97% 5.95% 2.78% 7.93% 3.01% 3.46% 3.45% -
ROE 19.31% 18.10% 8.74% 22.25% 9.31% 11.63% 9.70% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
RPS 1,042.85 902.67 775.34 698.35 701.80 669.05 552.48 8.83%
EPS 62.96 53.75 22.30 52.95 18.35 21.74 16.00 20.02%
DPS 25.00 7.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 3.26 2.97 2.55 2.38 1.97 1.87 1.65 9.49%
Adjusted Per Share Value based on latest NOSH - 162,757
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
RPS 202.78 175.48 150.77 135.74 131.00 122.13 100.56 9.79%
EPS 12.24 10.45 4.34 10.29 3.43 3.97 2.91 21.09%
DPS 4.86 1.36 1.36 0.00 0.00 0.00 0.00 -
NAPS 0.6339 0.5774 0.4959 0.4626 0.3677 0.3413 0.3003 10.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 28/09/07 29/09/06 30/09/05 -
Price 7.00 3.39 1.39 1.36 1.39 1.18 1.24 -
P/RPS 0.67 0.38 0.18 0.19 0.20 0.18 0.22 15.99%
P/EPS 11.12 6.31 6.23 2.57 7.57 5.43 7.75 4.92%
EY 8.99 15.85 16.04 38.94 13.20 18.43 12.90 -4.69%
DY 3.57 2.06 5.04 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.14 0.55 0.57 0.71 0.63 0.75 15.06%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 30/09/05 CAGR
Date 22/05/13 28/05/12 25/05/11 20/05/10 26/11/07 15/12/06 29/11/05 -
Price 7.46 3.95 1.62 1.29 1.51 1.34 1.29 -
P/RPS 0.72 0.44 0.21 0.18 0.22 0.20 0.23 16.42%
P/EPS 11.85 7.35 7.26 2.44 8.23 6.16 8.06 5.27%
EY 8.44 13.61 13.76 41.05 12.15 16.23 12.40 -4.99%
DY 3.35 1.77 4.32 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.33 0.64 0.54 0.77 0.72 0.78 15.43%

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