[TAKAFUL] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 508.3%
YoY- 32.4%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,015,985 1,071,873 918,098 722,669 103,481 85,004 75,928 54.01%
PBT 29,213 21,074 42,154 17,406 14,497 12,454 9,552 20.45%
Tax -8,664 -730 -7,006 -3,148 -3,728 -1,994 -2,366 24.12%
NP 20,549 20,344 35,148 14,258 10,769 10,460 7,185 19.12%
-
NP to SH 20,068 17,838 31,910 14,258 10,769 10,460 7,185 18.65%
-
Tax Rate 29.66% 3.46% 16.62% 18.09% 25.72% 16.01% 24.77% -
Total Cost 995,436 1,051,529 882,950 708,410 92,712 74,544 68,742 56.05%
-
Net Worth 307,646 277,965 270,162 223,995 140,809 111,128 101,731 20.23%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 307,646 277,965 270,162 223,995 140,809 111,128 101,731 20.23%
NOSH 157,767 152,728 152,633 144,513 97,784 55,014 54,989 19.18%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 2.02% 1.90% 3.83% 1.97% 10.41% 12.31% 9.46% -
ROE 6.52% 6.42% 11.81% 6.37% 7.65% 9.41% 7.06% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 643.98 701.82 601.50 500.07 105.83 154.51 138.08 29.22%
EPS 12.72 11.68 20.91 9.87 11.01 19.01 13.07 -0.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.82 1.77 1.55 1.44 2.02 1.85 0.88%
Adjusted Per Share Value based on latest NOSH - 144,711
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 121.33 128.01 109.64 86.30 12.36 10.15 9.07 54.01%
EPS 2.40 2.13 3.81 1.70 1.29 1.25 0.86 18.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3674 0.332 0.3226 0.2675 0.1682 0.1327 0.1215 20.23%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.38 1.72 1.13 1.11 1.29 1.70 1.66 -
P/RPS 0.21 0.25 0.19 0.22 1.22 1.10 1.20 -25.19%
P/EPS 10.85 14.73 5.40 11.25 11.71 8.94 12.70 -2.58%
EY 9.22 6.79 18.50 8.89 8.54 11.18 7.87 2.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.95 0.64 0.72 0.90 0.84 0.90 -3.87%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 23/05/08 31/05/07 31/05/06 30/05/05 27/05/04 29/05/03 29/05/02 -
Price 1.40 1.24 1.25 1.35 1.24 1.56 1.94 -
P/RPS 0.22 0.18 0.21 0.27 1.17 1.01 1.41 -26.60%
P/EPS 11.01 10.62 5.98 13.68 11.26 8.20 14.85 -4.85%
EY 9.09 9.42 16.73 7.31 8.88 12.19 6.74 5.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 0.71 0.87 0.86 0.77 1.05 -6.08%

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