Fundamentals still intact. Having spoken to management recently, we have been reaffirmed that STMB's valuations are still intact as: i) claims experience is expected to remain healthy for the foreseeable financial quarters, ii) management does not expect a hike in management expenses for FY12 and FY13, and iii) the company does not expect additional extraordinary items save for the one-off release of unearned contribution reserves arising from the change in reserving estimates for the Group's Family Takaful products, general takaful and expense reserve, which had a total profit impact of RM4.7m at the shareholder level YTD.

2H results may surprise on the upside. We expect 3Q results to be announced around 21 Nov. We believe results for the remaining quarters may exceed expectations on the back of: i) Wakalah income upside from General Takaful fund, and ii) anticipation of a favourable tax rate of about 20% for this financial year due to non-taxable underwriting surplus transfer from the Family Takaful fund.

Buying opportunity. STMB's share price shed 30% of its value recently on lack of support due to the stake sell-downs by BIMB Holdings and EPF. We understand that the selling pressure has since eased. Given that the company's valuations remain compelling, we advise investors to take advantage of the price correction, which had resulted in a 62.6% upside to our FV.

Conservative adjustments to forecasts. We have adjusted our net profit forecasts upwards by 9.4% and 2.6% for FY12 and FY13 respectively. However we remain conservative as the upside in Wakalah fee income can be defrayed into commissions and management expenses, as well as upside risks in claims experience for general takaful segment for FY13. We believe the company may still exceed our forecasts.

Maintain BUY with favourable dividend yield. We reiterate our BUY call with FV retained at RM8.00, pegged 12x FY13 EPS.

Changes to our forecasts. We have adjusted our net profit forecasts slightly upwards by 9.4% and 2.6% for FY12 and FY13 respectively. Major catalysts are: i) greater room for upside in Wakalah income contribution, especially from the General Takaful Fund following the full adoption of the Wakalah model, ii) lower favourable tax rate at 20% due to a non-taxable underwriting surplus transfer from the Family Takaful fund, iii) healthy claims experience expected for the remaining financial quarters, iv) management does not expect a hike in management expenses for FY12 and FY13, and v) the company does not expect additional
extraordinary items save for the one-off release of unearned contribution reserves arising from the change in reserving estimates for the Group Family Takaful products, general takaful and expense reserve, which had a total net profit impact of RM4.7m at the shareholder level YTD.

Some downside risks. Despite the potential upside in Wakalah income, we are taking the most conservative approach by assuming that this effect will be offset by: i) a reduction in surplus sharing ratio to shareholder level to 50:50 from 60:40 previously, which is expected to be immaterial, ii) the Wakalah fee income upside can be defrayed into management and commission expenses at the shareholder level, and iii) upside in claims ratio from the motor segment in FY13, which we foresee to around 70% due to the unavoidable sharing of MMIP losses.

Dividend yield of 6%-7%. Based on management's guidance and given that STMB has already announced and paid a 15 sen interim single-tier dividend, we believe the final dividend will likely be another 15-20 sen single tier. This should translate into a 3%-4% dividend yield for the remaining half of its financial year, or an annualised yield of 6%-7%.

 Source: OSK