[TAKAFUL] YoY Annualized 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- -44.52%
YoY- -9.98%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 793,146 720,372 104,092 81,084 76,256 44,334 31,810 -3.36%
PBT 22,326 5,056 19,154 12,178 10,640 6,362 6,330 -1.33%
Tax -7,388 -2,712 -4,984 -5,054 -2,726 -3,298 -722 -2.44%
NP 14,938 2,344 14,170 7,124 7,914 3,064 5,608 -1.03%
-
NP to SH 14,230 2,344 14,170 7,124 7,914 3,064 5,608 -0.98%
-
Tax Rate 33.09% 53.64% 26.02% 41.50% 25.62% 51.84% 11.41% -
Total Cost 778,208 718,028 89,922 73,960 68,342 41,270 26,202 -3.54%
-
Net Worth 279,408 215,590 139,938 106,090 100,713 101,035 96,215 -1.12%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 279,408 215,590 139,938 106,090 100,713 101,035 96,215 -1.12%
NOSH 152,682 144,691 97,859 54,969 55,034 54,910 54,980 -1.07%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1.88% 0.33% 13.61% 8.79% 10.38% 6.91% 17.63% -
ROE 5.09% 1.09% 10.13% 6.72% 7.86% 3.03% 5.83% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 519.47 497.87 106.37 147.51 138.56 80.74 57.86 -2.30%
EPS 9.32 1.62 14.48 12.96 14.38 5.58 10.20 0.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.49 1.43 1.93 1.83 1.84 1.75 -0.04%
Adjusted Per Share Value based on latest NOSH - 55,000
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 94.73 86.03 12.43 9.68 9.11 5.29 3.80 -3.36%
EPS 1.70 0.28 1.69 0.85 0.95 0.37 0.67 -0.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3337 0.2575 0.1671 0.1267 0.1203 0.1207 0.1149 -1.12%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.11 1.20 1.28 1.53 2.00 2.48 0.00 -
P/RPS 0.21 0.24 1.20 1.04 1.44 3.07 0.00 -100.00%
P/EPS 11.91 74.07 8.84 11.81 13.91 44.44 0.00 -100.00%
EY 8.40 1.35 11.31 8.47 7.19 2.25 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.81 0.90 0.79 1.09 1.35 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 27/02/04 27/02/03 28/02/02 23/02/01 24/02/00 -
Price 1.17 1.19 1.34 1.45 1.60 1.85 3.50 -
P/RPS 0.23 0.24 1.26 0.98 1.15 2.29 6.05 3.53%
P/EPS 12.55 73.46 9.25 11.19 11.13 33.15 34.31 1.07%
EY 7.97 1.36 10.81 8.94 8.99 3.02 2.91 -1.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.80 0.94 0.75 0.87 1.01 2.00 1.21%

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