[TAKAFUL] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 56.93%
YoY- 38.29%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Revenue 2,249,856 1,728,096 2,078,124 1,716,180 1,235,928 1,157,323 1,126,792 9.65%
PBT 248,904 178,784 160,984 150,048 112,388 99,753 60,528 20.73%
Tax -63,820 -41,120 -32,640 -26,620 -24,396 -27,067 -7,784 32.36%
NP 185,084 137,664 128,344 123,428 87,992 72,685 52,744 18.20%
-
NP to SH 184,896 140,296 128,892 123,844 89,556 70,462 46,516 20.18%
-
Tax Rate 25.64% 23.00% 20.28% 17.74% 21.71% 27.13% 12.86% -
Total Cost 2,064,772 1,590,432 1,949,780 1,592,752 1,147,936 1,084,638 1,074,048 9.10%
-
Net Worth 634,031 605,734 530,808 483,460 415,214 387,523 307,918 10.10%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Net Worth 634,031 605,734 530,808 483,460 415,214 387,523 307,918 10.10%
NOSH 162,990 162,831 162,824 162,781 162,829 162,824 156,303 0.55%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
NP Margin 8.23% 7.97% 6.18% 7.19% 7.12% 6.28% 4.68% -
ROE 29.16% 23.16% 24.28% 25.62% 21.57% 18.18% 15.11% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
RPS 1,380.36 1,061.28 1,276.30 1,054.29 759.03 710.78 720.90 9.04%
EPS 113.44 86.16 79.16 76.08 55.00 43.28 29.76 19.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 3.72 3.26 2.97 2.55 2.38 1.97 9.49%
Adjusted Per Share Value based on latest NOSH - 162,781
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
RPS 268.68 206.37 248.17 204.95 147.60 138.21 134.56 9.65%
EPS 22.08 16.75 15.39 14.79 10.70 8.41 5.56 20.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7572 0.7234 0.6339 0.5774 0.4959 0.4628 0.3677 10.10%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 28/09/07 -
Price 12.96 11.94 7.00 3.39 1.39 1.36 1.39 -
P/RPS 0.94 1.13 0.55 0.32 0.18 0.00 0.19 23.74%
P/EPS 11.42 13.86 8.84 4.46 2.53 0.00 4.67 12.65%
EY 8.75 7.22 11.31 22.44 39.57 0.00 21.41 -11.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.21 2.15 1.14 0.55 0.68 0.71 22.86%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Date 25/05/15 26/05/14 22/05/13 28/05/12 25/05/11 20/05/10 26/11/07 -
Price 3.09 12.84 7.46 3.95 1.62 1.29 1.51 -
P/RPS 0.22 1.21 0.58 0.37 0.21 0.00 0.21 0.62%
P/EPS 2.72 14.90 9.42 5.19 2.95 0.00 5.07 -7.96%
EY 36.71 6.71 10.61 19.26 33.95 0.00 19.71 8.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 3.45 2.29 1.33 0.64 0.65 0.77 0.34%

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