[TAKAFUL] QoQ Annualized Quarter 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- -62.87%
YoY- 33180.98%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,725,054 1,172,139 1,162,625 1,157,323 2,871,120 1,459,830 1,049,134 39.18%
PBT 102,558 67,565 72,973 99,753 273,558 149,268 49,715 61.83%
Tax -41,027 -17,548 -19,384 -27,067 -75,480 -39,288 -9,261 169.00%
NP 61,531 50,016 53,588 72,685 198,078 109,980 40,454 32.15%
-
NP to SH 60,895 47,279 50,748 70,462 189,762 106,032 39,394 33.58%
-
Tax Rate 40.00% 25.97% 26.56% 27.13% 27.59% 26.32% 18.63% -
Total Cost 1,663,523 1,122,122 1,109,036 1,084,638 2,673,042 1,349,850 1,008,680 39.46%
-
Net Worth 390,770 384,224 385,894 387,523 372,944 366,470 349,847 7.63%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 11,397 9,768 12,433 - - - - -
Div Payout % 18.72% 20.66% 24.50% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 390,770 384,224 385,894 387,523 372,944 366,470 349,847 7.63%
NOSH 162,820 162,806 162,824 162,824 162,857 162,875 162,719 0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.57% 4.27% 4.61% 6.28% 6.90% 7.53% 3.86% -
ROE 15.58% 12.31% 13.15% 18.18% 50.88% 28.93% 11.26% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,059.48 719.96 714.04 710.78 1,762.96 896.29 644.75 39.12%
EPS 37.40 29.04 31.17 43.28 116.52 65.10 24.20 33.56%
DPS 7.00 6.00 7.64 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.36 2.37 2.38 2.29 2.25 2.15 7.58%
Adjusted Per Share Value based on latest NOSH - 162,757
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 206.02 139.99 138.85 138.22 342.90 174.35 125.30 39.18%
EPS 7.27 5.65 6.06 8.42 22.66 12.66 4.70 33.64%
DPS 1.36 1.17 1.48 0.00 0.00 0.00 0.00 -
NAPS 0.4667 0.4589 0.4609 0.4628 0.4454 0.4377 0.4178 7.63%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.35 1.34 1.29 1.36 1.38 1.27 1.20 -
P/RPS 0.13 0.19 0.00 0.00 0.00 0.00 0.19 -22.29%
P/EPS 3.61 4.61 0.00 0.00 0.00 0.00 4.96 -19.04%
EY 27.70 21.67 0.00 0.00 0.00 0.00 20.17 23.48%
DY 5.19 4.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.65 0.68 0.69 0.64 0.56 0.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 25/11/10 25/08/10 20/05/10 23/02/10 20/11/09 24/08/09 -
Price 1.38 1.28 1.39 1.29 1.34 1.38 1.30 -
P/RPS 0.13 0.18 0.00 0.00 0.00 0.00 0.20 -24.90%
P/EPS 3.69 4.41 0.00 0.00 0.00 0.00 5.37 -22.07%
EY 27.10 22.69 0.00 0.00 0.00 0.00 18.62 28.34%
DY 5.07 4.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.70 0.65 0.67 0.69 0.60 -2.22%

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