[TAKAFUL] YoY Quarter Result on 30-Sep-2002 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -35.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 30/09/99 CAGR
Revenue 197,713 178,023 26,935 20,594 11,495 18,280 8,256 -3.31%
PBT 7,978 390 4,431 4,362 1,856 1,928 2,021 -1.44%
Tax -3,619 849 -1,077 -1,152 -78 -85 -310 -2.57%
NP 4,359 1,239 3,354 3,210 1,778 1,843 1,711 -0.98%
-
NP to SH 4,359 1,239 3,354 3,210 1,778 1,843 1,711 -0.98%
-
Tax Rate 45.36% -217.69% 24.31% 26.41% 4.20% 4.41% 15.34% -
Total Cost 193,354 176,784 23,581 17,384 9,717 16,437 6,545 -3.53%
-
Net Worth 251,480 222,165 128,746 111,030 101,285 97,926 95,727 -1.02%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 30/09/99 CAGR
Net Worth 251,480 222,165 128,746 111,030 101,285 97,926 95,727 -1.02%
NOSH 152,412 142,413 66,023 54,965 55,046 55,014 55,016 -1.07%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 30/09/99 CAGR
NP Margin 2.20% 0.70% 12.45% 15.59% 15.47% 10.08% 20.72% -
ROE 1.73% 0.56% 2.61% 2.89% 1.76% 1.88% 1.79% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 30/09/99 CAGR
RPS 129.72 125.00 40.80 37.47 20.88 33.23 15.01 -2.26%
EPS 2.86 0.87 5.08 5.84 3.23 3.35 3.11 0.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.56 1.95 2.02 1.84 1.78 1.74 0.05%
Adjusted Per Share Value based on latest NOSH - 54,965
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 30/09/99 CAGR
RPS 23.61 21.26 3.22 2.46 1.37 2.18 0.99 -3.31%
EPS 0.52 0.15 0.40 0.38 0.21 0.22 0.20 -1.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3003 0.2653 0.1538 0.1326 0.121 0.1169 0.1143 -1.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 29/09/00 28/09/01 - -
Price 1.24 1.20 1.39 1.50 3.10 1.34 0.00 -
P/RPS 0.96 0.96 3.41 4.00 14.85 4.03 0.00 -100.00%
P/EPS 43.36 137.93 27.36 25.68 95.98 40.00 0.00 -100.00%
EY 2.31 0.72 3.65 3.89 1.04 2.50 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.71 0.74 1.68 0.75 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/01 30/09/99 CAGR
Date 29/11/05 30/11/04 20/11/03 28/11/02 27/11/00 27/11/01 27/11/99 -
Price 1.29 1.24 1.25 1.50 2.60 1.85 0.00 -
P/RPS 0.99 0.99 3.06 4.00 12.45 5.57 0.00 -100.00%
P/EPS 45.10 142.53 24.61 25.68 80.50 55.22 0.00 -100.00%
EY 2.22 0.70 4.06 3.89 1.24 1.81 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.64 0.74 1.41 1.04 0.00 -100.00%

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