[TAKAFUL] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 47.11%
YoY- 28.3%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,334,502 957,480 519,531 1,607,534 1,291,407 875,171 429,045 112.93%
PBT 125,561 82,793 40,246 125,458 86,559 63,936 37,512 123.59%
Tax -32,720 -20,723 -8,160 -25,314 -19,141 -11,512 -6,655 188.86%
NP 92,841 62,070 32,086 100,144 67,418 52,424 30,857 108.27%
-
NP to SH 97,515 65,938 32,223 101,245 68,821 53,541 30,961 114.71%
-
Tax Rate 26.06% 25.03% 20.28% 20.18% 22.11% 18.01% 17.74% -
Total Cost 1,241,661 895,410 487,445 1,507,390 1,223,989 822,747 398,188 113.29%
-
Net Worth 569,882 568,206 530,808 499,874 480,297 490,141 483,460 11.57%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 19,538 - - 40,706 24,421 - - -
Div Payout % 20.04% - - 40.21% 35.49% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 569,882 568,206 530,808 499,874 480,297 490,141 483,460 11.57%
NOSH 162,823 162,809 162,824 162,825 162,812 162,837 162,781 0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.96% 6.48% 6.18% 6.23% 5.22% 5.99% 7.19% -
ROE 17.11% 11.60% 6.07% 20.25% 14.33% 10.92% 6.40% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 819.60 588.10 319.07 987.27 793.18 537.45 263.57 112.89%
EPS 59.89 40.50 19.79 62.18 42.27 32.88 19.02 114.68%
DPS 12.00 0.00 0.00 25.00 15.00 0.00 0.00 -
NAPS 3.50 3.49 3.26 3.07 2.95 3.01 2.97 11.55%
Adjusted Per Share Value based on latest NOSH - 162,847
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 159.37 114.34 62.04 191.98 154.22 104.52 51.24 112.92%
EPS 11.65 7.87 3.85 12.09 8.22 6.39 3.70 114.67%
DPS 2.33 0.00 0.00 4.86 2.92 0.00 0.00 -
NAPS 0.6806 0.6786 0.6339 0.597 0.5736 0.5853 0.5774 11.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 9.37 7.58 7.00 5.44 6.00 5.76 3.39 -
P/RPS 1.14 1.29 2.19 0.55 0.76 1.07 1.29 -7.90%
P/EPS 15.65 18.72 35.37 8.75 14.19 17.52 17.82 -8.28%
EY 6.39 5.34 2.83 11.43 7.05 5.71 5.61 9.05%
DY 1.28 0.00 0.00 4.60 2.50 0.00 0.00 -
P/NAPS 2.68 2.17 2.15 1.77 2.03 1.91 1.14 76.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 20/08/13 22/05/13 25/02/13 20/11/12 10/08/12 28/05/12 -
Price 9.40 8.96 7.46 5.41 5.21 6.42 3.95 -
P/RPS 1.15 1.52 2.34 0.55 0.66 1.19 1.50 -16.21%
P/EPS 15.70 22.12 37.70 8.70 12.33 19.53 20.77 -17.00%
EY 6.37 4.52 2.65 11.49 8.11 5.12 4.82 20.40%
DY 1.28 0.00 0.00 4.62 2.88 0.00 0.00 -
P/NAPS 2.69 2.57 2.29 1.76 1.77 2.13 1.33 59.86%

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