[TAKAFUL] YoY Quarter Result on 31-Mar-2003 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 1116.76%
YoY- 199.09%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 292,001 181,817 25,565 23,211 18,818 15,199 12,185 69.75%
PBT 20,453 10,526 1,297 3,252 1,844 -141 5,005 26.42%
Tax -1,561 -1,004 -305 1,031 -412 141 -3,121 -10.90%
NP 18,892 9,522 992 4,283 1,432 0 1,884 46.82%
-
NP to SH 16,818 9,522 992 4,283 1,432 -633 1,884 44.00%
-
Tax Rate 7.63% 9.54% 23.52% -31.70% 22.34% - 62.36% -
Total Cost 273,109 172,295 24,573 18,928 17,386 15,199 10,301 72.63%
-
Net Worth 270,125 224,302 141,433 111,061 101,892 99,628 98,319 18.33%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 270,125 224,302 141,433 111,061 101,892 99,628 98,319 18.33%
NOSH 152,613 144,711 98,217 54,980 55,076 55,043 54,927 18.55%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.47% 5.24% 3.88% 18.45% 7.61% 0.00% 15.46% -
ROE 6.23% 4.25% 0.70% 3.86% 1.41% -0.64% 1.92% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 191.33 125.64 26.03 42.22 34.17 27.61 22.18 43.18%
EPS 11.02 6.58 1.01 7.79 2.60 -1.15 3.43 21.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.55 1.44 2.02 1.85 1.81 1.79 -0.18%
Adjusted Per Share Value based on latest NOSH - 54,980
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 34.87 21.71 3.05 2.77 2.25 1.82 1.46 69.65%
EPS 2.01 1.14 0.12 0.51 0.17 -0.08 0.22 44.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3226 0.2679 0.1689 0.1326 0.1217 0.119 0.1174 18.34%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.13 1.11 1.29 1.70 1.66 1.71 3.68 -
P/RPS 0.59 0.88 4.96 4.03 4.86 6.19 16.59 -42.63%
P/EPS 10.25 16.87 127.72 21.82 63.85 -148.70 107.29 -32.37%
EY 9.75 5.93 0.78 4.58 1.57 -0.67 0.93 47.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.72 0.90 0.84 0.90 0.94 2.06 -17.69%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 30/05/05 27/05/04 29/05/03 29/05/02 29/06/01 25/05/00 -
Price 1.25 1.35 1.24 1.56 1.94 1.63 3.98 -
P/RPS 0.65 1.07 4.76 3.70 5.68 5.90 17.94 -42.46%
P/EPS 11.34 20.52 122.77 20.03 74.62 -141.74 116.03 -32.11%
EY 8.82 4.87 0.81 4.99 1.34 -0.71 0.86 47.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.87 0.86 0.77 1.05 0.90 2.22 -17.29%

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