[TAKAFUL] YoY Quarter Result on 31-Mar-2011 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 290.26%
YoY- 45.88%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 CAGR
Revenue 432,024 519,531 429,045 308,982 293,029 281,698 251,223 7.49%
PBT 44,696 40,246 37,512 28,097 20,910 15,132 5,999 30.68%
Tax -10,280 -8,160 -6,655 -6,099 -5,464 -1,946 -1,288 31.88%
NP 34,416 32,086 30,857 21,998 15,446 13,186 4,711 30.34%
-
NP to SH 35,074 32,223 30,961 22,389 15,348 11,629 4,234 32.54%
-
Tax Rate 23.00% 20.28% 17.74% 21.71% 26.13% 12.86% 21.47% -
Total Cost 397,608 487,445 398,188 286,984 277,583 268,512 246,512 6.57%
-
Net Worth 605,734 530,808 483,460 415,214 387,362 307,918 285,833 10.52%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 CAGR
Net Worth 605,734 530,808 483,460 415,214 387,362 307,918 285,833 10.52%
NOSH 162,831 162,824 162,781 162,829 162,757 156,303 152,851 0.84%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 CAGR
NP Margin 7.97% 6.18% 7.19% 7.12% 5.27% 4.68% 1.88% -
ROE 5.79% 6.07% 6.40% 5.39% 3.96% 3.78% 1.48% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 CAGR
RPS 265.32 319.07 263.57 189.76 180.04 180.22 164.36 6.58%
EPS 21.54 19.79 19.02 13.75 9.43 7.44 2.77 31.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.72 3.26 2.97 2.55 2.38 1.97 1.87 9.59%
Adjusted Per Share Value based on latest NOSH - 162,829
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 CAGR
RPS 51.59 62.04 51.24 36.90 34.99 33.64 30.00 7.49%
EPS 4.19 3.85 3.70 2.67 1.83 1.39 0.51 32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7234 0.6339 0.5774 0.4959 0.4626 0.3677 0.3413 10.52%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 28/09/07 29/09/06 -
Price 11.94 7.00 3.39 1.39 1.36 1.39 1.18 -
P/RPS 4.50 2.19 1.29 0.73 0.00 0.77 0.72 27.66%
P/EPS 55.43 35.37 17.82 10.11 0.00 18.68 42.60 3.57%
EY 1.80 2.83 5.61 9.89 0.00 5.35 2.35 -3.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 2.15 1.14 0.55 0.68 0.71 0.63 24.23%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 30/09/06 CAGR
Date 26/05/14 22/05/13 28/05/12 25/05/11 20/05/10 26/11/07 15/12/06 -
Price 12.84 7.46 3.95 1.62 1.29 1.51 1.34 -
P/RPS 4.84 2.34 1.50 0.85 0.00 0.84 0.82 26.69%
P/EPS 59.61 37.70 20.77 11.78 0.00 20.30 48.38 2.82%
EY 1.68 2.65 4.82 8.49 0.00 4.93 2.07 -2.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.45 2.29 1.33 0.64 0.65 0.77 0.72 23.22%

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