[TAKAFUL] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 63.23%
YoY- 507.08%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 251,223 969,141 688,574 396,573 197,713 822,364 542,002 -40.07%
PBT 5,999 44,288 31,616 11,163 7,978 32,596 13,055 -40.42%
Tax -1,288 -7,802 -5,255 -3,694 -3,619 -4,984 -2,361 -33.21%
NP 4,711 36,486 26,361 7,469 4,359 27,612 10,694 -42.07%
-
NP to SH 4,234 33,362 23,933 7,115 4,359 19,207 10,694 -46.05%
-
Tax Rate 21.47% 17.62% 16.62% 33.09% 45.36% 15.29% 18.09% -
Total Cost 246,512 932,655 662,213 389,104 193,354 794,752 531,308 -40.03%
-
Net Worth 285,833 196,445 270,162 279,408 251,480 239,020 223,995 17.63%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 285,833 196,445 270,162 279,408 251,480 239,020 223,995 17.63%
NOSH 152,851 106,186 152,633 152,682 152,412 146,638 144,513 3.80%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.88% 3.76% 3.83% 1.88% 2.20% 3.36% 1.97% -
ROE 1.48% 16.98% 8.86% 2.55% 1.73% 8.04% 4.77% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 164.36 912.68 451.13 259.74 129.72 560.81 375.05 -42.27%
EPS 2.77 21.86 15.68 4.66 2.86 18.83 7.40 -48.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.85 1.77 1.83 1.65 1.63 1.55 13.31%
Adjusted Per Share Value based on latest NOSH - 152,265
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 30.00 115.75 82.24 47.36 23.61 98.22 64.73 -40.08%
EPS 0.51 3.98 2.86 0.85 0.52 2.29 1.28 -45.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3414 0.2346 0.3227 0.3337 0.3003 0.2855 0.2675 17.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.18 1.21 1.13 1.11 1.24 1.12 1.11 -
P/RPS 0.72 0.13 0.25 0.43 0.96 0.20 0.30 79.16%
P/EPS 42.60 3.85 7.21 23.82 43.36 8.55 15.00 100.41%
EY 2.35 25.97 13.88 4.20 2.31 11.69 6.67 -50.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.64 0.61 0.75 0.69 0.72 -8.50%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/12/06 30/08/06 31/05/06 28/02/06 29/11/05 30/08/05 30/05/05 -
Price 1.34 1.22 1.25 1.17 1.29 1.19 1.35 -
P/RPS 0.82 0.13 0.28 0.45 0.99 0.21 0.36 73.03%
P/EPS 48.38 3.88 7.97 25.11 45.10 9.09 18.24 91.50%
EY 2.07 25.75 12.54 3.98 2.22 11.01 5.48 -47.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.66 0.71 0.64 0.78 0.73 0.87 -11.84%

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