[TAKAFUL] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -68.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 99,579 63,753 40,542 20,594 77,017 56,946 38,128 89.98%
PBT 19,207 9,341 6,089 4,362 11,331 7,164 5,320 135.89%
Tax -230 -1,496 -2,527 -1,152 -991 -1,775 -1,363 -69.56%
NP 18,977 7,845 3,562 3,210 10,340 5,389 3,957 185.20%
-
NP to SH 18,977 7,845 3,562 3,210 10,340 5,389 3,957 185.20%
-
Tax Rate 1.20% 16.02% 41.50% 26.41% 8.75% 24.78% 25.62% -
Total Cost 80,602 55,908 36,980 17,384 66,677 51,557 34,171 77.47%
-
Net Worth 125,404 111,128 106,090 111,030 106,700 101,731 100,713 15.78%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,475 - - - 4,125 - - -
Div Payout % 13.04% - - - 39.89% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 125,404 111,128 106,090 111,030 106,700 101,731 100,713 15.78%
NOSH 55,001 55,014 54,969 54,965 55,000 54,989 55,034 -0.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 19.06% 12.31% 8.79% 15.59% 13.43% 9.46% 10.38% -
ROE 15.13% 7.06% 3.36% 2.89% 9.69% 5.30% 3.93% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 181.05 115.88 73.75 37.47 140.03 103.56 69.28 90.06%
EPS 34.50 14.26 6.48 5.84 18.80 9.80 7.19 185.30%
DPS 4.50 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 2.28 2.02 1.93 2.02 1.94 1.85 1.83 15.83%
Adjusted Per Share Value based on latest NOSH - 54,965
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.89 7.61 4.84 2.46 9.20 6.80 4.55 90.05%
EPS 2.27 0.94 0.43 0.38 1.23 0.64 0.47 186.55%
DPS 0.30 0.00 0.00 0.00 0.49 0.00 0.00 -
NAPS 0.1498 0.1327 0.1267 0.1326 0.1274 0.1215 0.1203 15.79%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.74 1.70 1.53 1.50 1.70 1.66 2.00 -
P/RPS 0.96 1.47 2.07 4.00 1.21 1.60 2.89 -52.13%
P/EPS 5.04 11.92 23.61 25.68 9.04 16.94 27.82 -68.08%
EY 19.83 8.39 4.24 3.89 11.06 5.90 3.60 212.87%
DY 2.59 0.00 0.00 0.00 4.41 0.00 0.00 -
P/NAPS 0.76 0.84 0.79 0.74 0.88 0.90 1.09 -21.42%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 27/02/03 28/11/02 29/08/02 29/05/02 28/02/02 -
Price 1.35 1.56 1.45 1.50 1.58 1.94 1.60 -
P/RPS 0.75 1.35 1.97 4.00 1.13 1.87 2.31 -52.85%
P/EPS 3.91 10.94 22.38 25.68 8.40 19.80 22.25 -68.72%
EY 25.56 9.14 4.47 3.89 11.90 5.05 4.49 219.83%
DY 3.33 0.00 0.00 0.00 4.75 0.00 0.00 -
P/NAPS 0.59 0.77 0.75 0.74 0.81 1.05 0.87 -22.86%

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