[TAKAFUL] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 28.54%
YoY- 55.63%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 957,480 519,531 1,607,534 1,291,407 875,171 429,045 1,352,618 -20.58%
PBT 82,793 40,246 125,458 86,559 63,936 37,512 101,418 -12.66%
Tax -20,723 -8,160 -25,314 -19,141 -11,512 -6,655 -22,909 -6.47%
NP 62,070 32,086 100,144 67,418 52,424 30,857 78,509 -14.51%
-
NP to SH 65,938 32,223 101,245 68,821 53,541 30,961 78,915 -11.29%
-
Tax Rate 25.03% 20.28% 20.18% 22.11% 18.01% 17.74% 22.59% -
Total Cost 895,410 487,445 1,507,390 1,223,989 822,747 398,188 1,274,109 -20.97%
-
Net Worth 568,206 530,808 499,874 480,297 490,141 483,460 452,617 16.38%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 40,706 24,421 - - 11,396 -
Div Payout % - - 40.21% 35.49% - - 14.44% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 568,206 530,808 499,874 480,297 490,141 483,460 452,617 16.38%
NOSH 162,809 162,824 162,825 162,812 162,837 162,781 162,812 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.48% 6.18% 6.23% 5.22% 5.99% 7.19% 5.80% -
ROE 11.60% 6.07% 20.25% 14.33% 10.92% 6.40% 17.44% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 588.10 319.07 987.27 793.18 537.45 263.57 830.79 -20.58%
EPS 40.50 19.79 62.18 42.27 32.88 19.02 48.47 -11.29%
DPS 0.00 0.00 25.00 15.00 0.00 0.00 7.00 -
NAPS 3.49 3.26 3.07 2.95 3.01 2.97 2.78 16.38%
Adjusted Per Share Value based on latest NOSH - 162,899
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 114.35 62.05 191.99 154.23 104.52 51.24 161.54 -20.58%
EPS 7.88 3.85 12.09 8.22 6.39 3.70 9.42 -11.22%
DPS 0.00 0.00 4.86 2.92 0.00 0.00 1.36 -
NAPS 0.6786 0.6339 0.597 0.5736 0.5854 0.5774 0.5406 16.38%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 7.58 7.00 5.44 6.00 5.76 3.39 1.84 -
P/RPS 1.29 2.19 0.55 0.76 1.07 1.29 0.22 225.52%
P/EPS 18.72 35.37 8.75 14.19 17.52 17.82 3.80 189.80%
EY 5.34 2.83 11.43 7.05 5.71 5.61 26.34 -65.52%
DY 0.00 0.00 4.60 2.50 0.00 0.00 3.80 -
P/NAPS 2.17 2.15 1.77 2.03 1.91 1.14 0.66 121.27%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 22/05/13 25/02/13 20/11/12 10/08/12 28/05/12 22/02/12 -
Price 8.96 7.46 5.41 5.21 6.42 3.95 1.96 -
P/RPS 1.52 2.34 0.55 0.66 1.19 1.50 0.24 242.69%
P/EPS 22.12 37.70 8.70 12.33 19.53 20.77 4.04 210.97%
EY 4.52 2.65 11.49 8.11 5.12 4.82 24.73 -67.82%
DY 0.00 0.00 4.62 2.88 0.00 0.00 3.57 -
P/NAPS 2.57 2.29 1.76 1.77 2.13 1.33 0.71 135.93%

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