[TAKAFUL] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -0.97%
YoY- 18.09%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Revenue 957,480 875,171 636,208 1,065,740 481,311 474,477 396,573 12.46%
PBT 82,793 63,936 49,917 66,892 9,692 9,348 11,163 30.61%
Tax -20,723 -11,512 -11,419 -17,769 -2,630 598 -3,694 25.84%
NP 62,070 52,424 38,498 49,123 7,062 9,946 7,469 32.61%
-
NP to SH 65,938 53,541 38,897 46,519 7,998 9,047 7,115 34.55%
-
Tax Rate 25.03% 18.01% 22.88% 26.56% 27.14% -6.40% 33.09% -
Total Cost 895,410 822,747 597,710 1,016,617 474,249 464,531 389,104 11.75%
-
Net Worth 568,206 490,141 423,324 385,894 301,101 276,605 279,408 9.92%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 11,397 - - - -
Div Payout % - - - 24.50% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 568,206 490,141 423,324 385,894 301,101 276,605 279,408 9.92%
NOSH 162,809 162,837 162,817 162,824 156,823 152,820 152,682 0.85%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.48% 5.99% 6.05% 4.61% 1.47% 2.10% 1.88% -
ROE 11.60% 10.92% 9.19% 12.05% 2.66% 3.27% 2.55% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
RPS 588.10 537.45 390.75 654.53 306.91 310.48 259.74 11.50%
EPS 40.50 32.88 23.89 28.57 5.10 5.92 4.66 33.40%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 3.49 3.01 2.60 2.37 1.92 1.81 1.83 8.98%
Adjusted Per Share Value based on latest NOSH - 163,214
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
RPS 114.35 104.52 75.98 127.28 57.48 56.67 47.36 12.46%
EPS 7.88 6.39 4.65 5.56 0.96 1.08 0.85 34.56%
DPS 0.00 0.00 0.00 1.36 0.00 0.00 0.00 -
NAPS 0.6786 0.5854 0.5056 0.4609 0.3596 0.3304 0.3337 9.92%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 31/12/07 29/12/06 30/12/05 -
Price 7.58 5.76 1.87 1.29 1.57 1.30 1.11 -
P/RPS 1.29 1.07 0.48 0.00 0.51 0.42 0.43 15.77%
P/EPS 18.72 17.52 7.83 0.00 30.78 21.96 23.82 -3.16%
EY 5.34 5.71 12.78 0.00 3.25 4.55 4.20 3.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.91 0.72 0.65 0.82 0.72 0.61 18.43%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 31/12/06 31/12/05 CAGR
Date 20/08/13 10/08/12 23/08/11 25/08/10 29/02/08 06/03/07 28/02/06 -
Price 8.96 6.42 1.96 1.39 1.48 1.39 1.17 -
P/RPS 1.52 1.19 0.50 0.00 0.48 0.45 0.45 17.61%
P/EPS 22.12 19.53 8.20 0.00 29.02 23.48 25.11 -1.67%
EY 4.52 5.12 12.19 0.00 3.45 4.26 3.98 1.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.13 0.75 0.70 0.77 0.77 0.64 20.36%

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