[TAKAFUL] YoY Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 4.55%
YoY- 73.7%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,725,054 1,145,176 1,005,769 969,141 822,364 117,273 99,579 46.19%
PBT 102,558 37,910 16,722 44,288 32,596 23,063 19,207 24.99%
Tax -41,027 -13,272 8,083 -7,802 -4,984 1,001 -230 99.43%
NP 61,531 24,638 24,805 36,486 27,612 24,064 18,977 16.95%
-
NP to SH 60,895 29,705 21,608 33,362 19,207 24,064 18,977 16.79%
-
Tax Rate 40.00% 35.01% -48.34% 17.62% 15.29% -4.34% 1.20% -
Total Cost 1,663,523 1,120,538 980,964 932,655 794,752 93,209 80,602 49.64%
-
Net Worth 390,770 298,190 291,182 196,445 239,020 184,089 125,404 16.34%
Dividend
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 11,397 5,551 - - - - 2,475 22.55%
Div Payout % 18.72% 18.69% - - - - 13.04% -
Equity
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 390,770 298,190 291,182 196,445 239,020 184,089 125,404 16.34%
NOSH 162,820 158,611 153,253 106,186 146,638 120,320 55,001 15.54%
Ratio Analysis
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.57% 2.15% 2.47% 3.76% 3.36% 20.52% 19.06% -
ROE 15.58% 9.96% 7.42% 16.98% 8.04% 13.07% 15.13% -
Per Share
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1,059.48 722.00 656.28 912.68 560.81 97.47 181.05 26.52%
EPS 37.40 18.73 14.10 21.86 18.83 20.00 34.50 1.08%
DPS 7.00 3.50 0.00 0.00 0.00 0.00 4.50 6.06%
NAPS 2.40 1.88 1.90 1.85 1.63 1.53 2.28 0.68%
Adjusted Per Share Value based on latest NOSH - 106,204
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 206.01 136.76 120.11 115.74 98.21 14.01 11.89 46.20%
EPS 7.27 3.55 2.58 3.98 2.29 2.87 2.27 16.76%
DPS 1.36 0.66 0.00 0.00 0.00 0.00 0.30 22.29%
NAPS 0.4667 0.3561 0.3477 0.2346 0.2854 0.2198 0.1498 16.33%
Price Multiplier on Financial Quarter End Date
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/12/10 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.35 1.84 1.36 1.21 1.12 1.14 1.74 -
P/RPS 0.13 0.25 0.21 0.13 0.20 1.17 0.96 -23.37%
P/EPS 3.61 9.82 9.65 3.85 8.55 5.70 5.04 -4.34%
EY 27.70 10.18 10.37 25.97 11.69 17.54 19.83 4.55%
DY 5.19 1.90 0.00 0.00 0.00 0.00 2.59 9.69%
P/NAPS 0.56 0.98 0.72 0.65 0.69 0.75 0.76 -3.98%
Price Multiplier on Announcement Date
31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 23/02/11 28/08/08 29/08/07 30/08/06 30/08/05 26/08/04 28/08/03 -
Price 1.38 1.66 1.34 1.22 1.19 1.14 1.35 -
P/RPS 0.13 0.23 0.20 0.13 0.21 1.17 0.75 -20.81%
P/EPS 3.69 8.86 9.50 3.88 9.09 5.70 3.91 -0.76%
EY 27.10 11.28 10.52 25.75 11.01 17.54 25.56 0.78%
DY 5.07 2.11 0.00 0.00 0.00 0.00 3.33 5.75%
P/NAPS 0.58 0.88 0.71 0.66 0.73 0.75 0.59 -0.22%

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