[TAKAFUL] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -5.41%
YoY- -83.46%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 481,311 474,477 396,573 360,186 52,046 40,542 38,128 52.56%
PBT 9,692 9,348 11,163 2,528 9,577 6,089 5,320 10.50%
Tax -2,630 598 -3,694 -1,356 -2,492 -2,527 -1,363 11.57%
NP 7,062 9,946 7,469 1,172 7,085 3,562 3,957 10.13%
-
NP to SH 7,998 9,047 7,115 1,172 7,085 3,562 3,957 12.43%
-
Tax Rate 27.14% -6.40% 33.09% 53.64% 26.02% 41.50% 25.62% -
Total Cost 474,249 464,531 389,104 359,014 44,961 36,980 34,171 54.99%
-
Net Worth 301,101 276,605 279,408 215,590 139,938 106,090 100,713 20.01%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 301,101 276,605 279,408 215,590 139,938 106,090 100,713 20.01%
NOSH 156,823 152,820 152,682 144,691 97,859 54,969 55,034 19.05%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.47% 2.10% 1.88% 0.33% 13.61% 8.79% 10.38% -
ROE 2.66% 3.27% 2.55% 0.54% 5.06% 3.36% 3.93% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 306.91 310.48 259.74 248.93 53.18 73.75 69.28 28.13%
EPS 5.10 5.92 4.66 0.81 7.24 6.48 7.19 -5.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.81 1.83 1.49 1.43 1.93 1.83 0.80%
Adjusted Per Share Value based on latest NOSH - 133,999
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 57.48 56.67 47.36 43.02 6.22 4.84 4.55 52.58%
EPS 0.96 1.08 0.85 0.14 0.85 0.43 0.47 12.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3596 0.3304 0.3337 0.2575 0.1671 0.1267 0.1203 20.01%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.57 1.30 1.11 1.20 1.28 1.53 2.00 -
P/RPS 0.51 0.42 0.43 0.48 2.41 2.07 2.89 -25.09%
P/EPS 30.78 21.96 23.82 148.15 17.68 23.61 27.82 1.69%
EY 3.25 4.55 4.20 0.68 5.66 4.24 3.60 -1.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.72 0.61 0.81 0.90 0.79 1.09 -4.63%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 06/03/07 28/02/06 28/02/05 27/02/04 27/02/03 28/02/02 -
Price 1.48 1.39 1.17 1.19 1.34 1.45 1.60 -
P/RPS 0.48 0.45 0.45 0.48 2.52 1.97 2.31 -23.02%
P/EPS 29.02 23.48 25.11 146.91 18.51 22.38 22.25 4.52%
EY 3.45 4.26 3.98 0.68 5.40 4.47 4.49 -4.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.64 0.80 0.94 0.75 0.87 -2.01%

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