[TAKAFUL] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -65.61%
YoY- -11.6%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,750,342 1,272,416 1,162,625 962,622 948,954 793,146 720,372 12.56%
PBT 127,872 99,834 72,973 19,384 18,696 22,326 5,056 53.82%
Tax -23,024 -22,838 -19,384 -5,260 1,196 -7,388 -2,712 32.99%
NP 104,848 76,996 53,588 14,124 19,892 14,938 2,344 65.97%
-
NP to SH 107,082 77,794 50,748 15,996 18,094 14,230 2,344 66.44%
-
Tax Rate 18.01% 22.88% 26.56% 27.14% -6.40% 33.09% 53.64% -
Total Cost 1,645,494 1,195,420 1,109,036 948,498 929,062 778,208 718,028 11.68%
-
Net Worth 490,141 423,324 385,894 301,101 276,605 279,408 215,590 11.57%
Dividend
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 12,433 - - - - -
Div Payout % - - 24.50% - - - - -
Equity
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 490,141 423,324 385,894 301,101 276,605 279,408 215,590 11.57%
NOSH 162,837 162,817 162,824 156,823 152,820 152,682 144,691 1.58%
Ratio Analysis
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.99% 6.05% 4.61% 1.47% 2.10% 1.88% 0.33% -
ROE 21.85% 18.38% 13.15% 5.31% 6.54% 5.09% 1.09% -
Per Share
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1,074.90 781.50 714.04 613.82 620.96 519.47 497.87 10.80%
EPS 65.76 47.78 31.17 10.20 11.84 9.32 1.62 63.84%
DPS 0.00 0.00 7.64 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.60 2.37 1.92 1.81 1.83 1.49 9.82%
Adjusted Per Share Value based on latest NOSH - 156,508
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 209.04 151.97 138.85 114.97 113.33 94.73 86.03 12.56%
EPS 12.79 9.29 6.06 1.91 2.16 1.70 0.28 66.43%
DPS 0.00 0.00 1.48 0.00 0.00 0.00 0.00 -
NAPS 0.5854 0.5056 0.4609 0.3596 0.3304 0.3337 0.2575 11.57%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 29/06/12 30/06/11 30/06/10 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 5.76 1.87 1.29 1.57 1.30 1.11 1.20 -
P/RPS 0.54 0.24 0.00 0.26 0.21 0.21 0.24 11.41%
P/EPS 8.76 3.91 0.00 15.39 10.98 11.91 74.07 -24.76%
EY 11.42 25.55 0.00 6.50 9.11 8.40 1.35 32.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 0.72 0.65 0.82 0.72 0.61 0.81 12.11%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 10/08/12 23/08/11 25/08/10 29/02/08 06/03/07 28/02/06 28/02/05 -
Price 6.42 1.96 1.39 1.48 1.39 1.17 1.19 -
P/RPS 0.60 0.25 0.00 0.24 0.22 0.23 0.24 12.99%
P/EPS 9.76 4.10 0.00 14.51 11.74 12.55 73.46 -23.59%
EY 10.24 24.38 0.00 6.89 8.52 7.97 1.36 30.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 0.75 0.70 0.77 0.77 0.64 0.80 13.94%

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