[TAKAFUL] YoY Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 25.46%
YoY- 12.5%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,721,876 1,393,498 1,172,139 1,015,985 1,071,873 918,098 722,669 12.26%
PBT 115,412 80,033 67,565 29,213 21,074 42,154 17,406 28.65%
Tax -25,521 -21,961 -17,548 -8,664 -730 -7,006 -3,148 32.15%
NP 89,890 58,072 50,016 20,549 20,344 35,148 14,258 27.79%
-
NP to SH 91,761 58,960 47,279 20,068 17,838 31,910 14,258 28.14%
-
Tax Rate 22.11% 27.44% 25.97% 29.66% 3.46% 16.62% 18.09% -
Total Cost 1,631,985 1,335,426 1,122,122 995,436 1,051,529 882,950 708,410 11.75%
-
Net Worth 480,297 423,313 384,224 307,646 277,965 270,162 223,995 10.69%
Dividend
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 32,562 - 9,768 - - - - -
Div Payout % 35.49% - 20.66% - - - - -
Equity
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 480,297 423,313 384,224 307,646 277,965 270,162 223,995 10.69%
NOSH 162,812 162,812 162,806 157,767 152,728 152,633 144,513 1.60%
Ratio Analysis
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 5.22% 4.17% 4.27% 2.02% 1.90% 3.83% 1.97% -
ROE 19.11% 13.93% 12.31% 6.52% 6.42% 11.81% 6.37% -
Per Share
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1,057.58 855.89 719.96 643.98 701.82 601.50 500.07 10.49%
EPS 56.36 36.21 29.04 12.72 11.68 20.91 9.87 26.12%
DPS 20.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.60 2.36 1.95 1.82 1.77 1.55 8.95%
Adjusted Per Share Value based on latest NOSH - 157,785
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 205.63 166.42 139.98 121.33 128.01 109.64 86.30 12.26%
EPS 10.96 7.04 5.65 2.40 2.13 3.81 1.70 28.17%
DPS 3.89 0.00 1.17 0.00 0.00 0.00 0.00 -
NAPS 0.5736 0.5055 0.4589 0.3674 0.332 0.3226 0.2675 10.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 28/09/12 30/09/11 30/09/10 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 6.00 1.70 1.34 1.38 1.72 1.13 1.11 -
P/RPS 0.57 0.20 0.19 0.21 0.25 0.19 0.22 13.52%
P/EPS 10.65 4.69 4.61 10.85 14.73 5.40 11.25 -0.72%
EY 9.39 21.30 21.67 9.22 6.79 18.50 8.89 0.73%
DY 3.33 0.00 4.48 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 0.65 0.57 0.71 0.95 0.64 0.72 14.80%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 20/11/12 24/11/11 25/11/10 23/05/08 31/05/07 31/05/06 30/05/05 -
Price 5.21 1.86 1.28 1.40 1.24 1.25 1.35 -
P/RPS 0.49 0.22 0.18 0.22 0.18 0.21 0.27 8.26%
P/EPS 9.24 5.14 4.41 11.01 10.62 5.98 13.68 -5.09%
EY 10.82 19.47 22.69 9.09 9.42 16.73 7.31 5.36%
DY 3.84 0.00 4.69 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.72 0.54 0.72 0.68 0.71 0.87 9.92%

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