[TAKAFUL] QoQ Annualized Quarter Result on 31-Dec-2008

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008
Profit Trend
QoQ- 410.32%
YoY- 183.87%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,459,830 1,049,134 1,019,158 2,950,632 1,428,090 1,145,176 1,015,985 27.30%
PBT 149,268 49,715 -295 67,578 15,330 37,910 29,213 196.36%
Tax -39,288 -9,261 -736 -11,064 -7,764 -13,272 -8,664 173.71%
NP 109,980 40,454 -1,032 56,514 7,566 24,638 20,549 205.66%
-
NP to SH 106,032 39,394 -213 45,408 8,898 29,705 20,068 203.05%
-
Tax Rate 26.32% 18.63% - 16.37% 50.65% 35.01% 29.66% -
Total Cost 1,349,850 1,008,680 1,020,190 2,894,118 1,420,524 1,120,538 995,436 22.49%
-
Net Worth 366,470 349,847 293,466 318,310 309,637 298,190 307,646 12.36%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - 5,551 - -
Div Payout % - - - - - 18.69% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 366,470 349,847 293,466 318,310 309,637 298,190 307,646 12.36%
NOSH 162,875 162,719 157,777 162,403 162,967 158,611 157,767 2.14%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.53% 3.86% -0.10% 1.92% 0.53% 2.15% 2.02% -
ROE 28.93% 11.26% -0.07% 14.27% 2.87% 9.96% 6.52% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 896.29 644.75 645.95 1,816.85 876.31 722.00 643.98 24.63%
EPS 65.10 24.20 -0.14 27.96 5.46 18.73 12.72 196.68%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 2.25 2.15 1.86 1.96 1.90 1.88 1.95 10.00%
Adjusted Per Share Value based on latest NOSH - 162,655
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 174.35 125.30 121.72 352.40 170.56 136.77 121.34 27.30%
EPS 12.66 4.70 -0.03 5.42 1.06 3.55 2.40 202.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.66 0.00 -
NAPS 0.4377 0.4178 0.3505 0.3802 0.3698 0.3561 0.3674 12.36%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.27 1.20 1.19 1.40 1.48 1.84 1.38 -
P/RPS 0.00 0.19 0.18 0.08 0.17 0.25 0.21 -
P/EPS 0.00 4.96 -881.48 5.01 27.11 9.82 10.85 -
EY 0.00 20.17 -0.11 19.97 3.69 10.18 9.22 -
DY 0.00 0.00 0.00 0.00 0.00 1.90 0.00 -
P/NAPS 0.64 0.56 0.64 0.71 0.78 0.98 0.71 -6.67%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 24/08/09 20/05/09 20/02/09 26/11/08 28/08/08 23/05/08 -
Price 1.38 1.30 1.33 1.58 1.40 1.66 1.40 -
P/RPS 0.00 0.20 0.21 0.09 0.16 0.23 0.22 -
P/EPS 0.00 5.37 -985.18 5.65 25.64 8.86 11.01 -
EY 0.00 18.62 -0.10 17.70 3.90 11.28 9.09 -
DY 0.00 0.00 0.00 0.00 0.00 2.11 0.00 -
P/NAPS 0.69 0.60 0.72 0.81 0.74 0.88 0.72 -2.79%

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