[TAKAFUL] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 10.97%
YoY- -9.98%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 26,935 99,579 63,753 40,542 20,594 77,017 56,946 -39.26%
PBT 4,431 19,207 9,341 6,089 4,362 11,331 7,164 -27.38%
Tax -1,077 -230 -1,496 -2,527 -1,152 -991 -1,775 -28.30%
NP 3,354 18,977 7,845 3,562 3,210 10,340 5,389 -27.08%
-
NP to SH 3,354 18,977 7,845 3,562 3,210 10,340 5,389 -27.08%
-
Tax Rate 24.31% 1.20% 16.02% 41.50% 26.41% 8.75% 24.78% -
Total Cost 23,581 80,602 55,908 36,980 17,384 66,677 51,557 -40.60%
-
Net Worth 128,746 125,404 111,128 106,090 111,030 106,700 101,731 16.98%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 2,475 - - - 4,125 - -
Div Payout % - 13.04% - - - 39.89% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 128,746 125,404 111,128 106,090 111,030 106,700 101,731 16.98%
NOSH 66,023 55,001 55,014 54,969 54,965 55,000 54,989 12.95%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 12.45% 19.06% 12.31% 8.79% 15.59% 13.43% 9.46% -
ROE 2.61% 15.13% 7.06% 3.36% 2.89% 9.69% 5.30% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 40.80 181.05 115.88 73.75 37.47 140.03 103.56 -46.22%
EPS 5.08 34.50 14.26 6.48 5.84 18.80 9.80 -35.44%
DPS 0.00 4.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.95 2.28 2.02 1.93 2.02 1.94 1.85 3.56%
Adjusted Per Share Value based on latest NOSH - 55,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.22 11.89 7.61 4.84 2.46 9.20 6.80 -39.21%
EPS 0.40 2.27 0.94 0.43 0.38 1.23 0.64 -26.87%
DPS 0.00 0.30 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.1538 0.1498 0.1327 0.1267 0.1326 0.1274 0.1215 17.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.39 1.74 1.70 1.53 1.50 1.70 1.66 -
P/RPS 3.41 0.96 1.47 2.07 4.00 1.21 1.60 65.53%
P/EPS 27.36 5.04 11.92 23.61 25.68 9.04 16.94 37.61%
EY 3.65 19.83 8.39 4.24 3.89 11.06 5.90 -27.37%
DY 0.00 2.59 0.00 0.00 0.00 4.41 0.00 -
P/NAPS 0.71 0.76 0.84 0.79 0.74 0.88 0.90 -14.61%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 29/05/03 27/02/03 28/11/02 29/08/02 29/05/02 -
Price 1.25 1.35 1.56 1.45 1.50 1.58 1.94 -
P/RPS 3.06 0.75 1.35 1.97 4.00 1.13 1.87 38.82%
P/EPS 24.61 3.91 10.94 22.38 25.68 8.40 19.80 15.58%
EY 4.06 25.56 9.14 4.47 3.89 11.90 5.05 -13.52%
DY 0.00 3.33 0.00 0.00 0.00 4.75 0.00 -
P/NAPS 0.64 0.59 0.77 0.75 0.74 0.81 1.05 -28.08%

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