[TAKAFUL] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -10.76%
YoY- 38.29%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Revenue 562,464 432,024 519,531 429,045 308,982 293,029 281,698 9.65%
PBT 62,226 44,696 40,246 37,512 28,097 20,910 15,132 20.73%
Tax -15,955 -10,280 -8,160 -6,655 -6,099 -5,464 -1,946 32.36%
NP 46,271 34,416 32,086 30,857 21,998 15,446 13,186 18.20%
-
NP to SH 46,224 35,074 32,223 30,961 22,389 15,348 11,629 20.18%
-
Tax Rate 25.64% 23.00% 20.28% 17.74% 21.71% 26.13% 12.86% -
Total Cost 516,193 397,608 487,445 398,188 286,984 277,583 268,512 9.10%
-
Net Worth 634,031 605,734 530,808 483,460 415,214 387,362 307,918 10.10%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Net Worth 634,031 605,734 530,808 483,460 415,214 387,362 307,918 10.10%
NOSH 162,990 162,831 162,824 162,781 162,829 162,757 156,303 0.55%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
NP Margin 8.23% 7.97% 6.18% 7.19% 7.12% 5.27% 4.68% -
ROE 7.29% 5.79% 6.07% 6.40% 5.39% 3.96% 3.78% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
RPS 345.09 265.32 319.07 263.57 189.76 180.04 180.22 9.04%
EPS 28.36 21.54 19.79 19.02 13.75 9.43 7.44 19.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 3.72 3.26 2.97 2.55 2.38 1.97 9.49%
Adjusted Per Share Value based on latest NOSH - 162,781
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
RPS 67.17 51.59 62.04 51.24 36.90 34.99 33.64 9.65%
EPS 5.52 4.19 3.85 3.70 2.67 1.83 1.39 20.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7572 0.7234 0.6339 0.5774 0.4959 0.4626 0.3677 10.10%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 28/09/07 -
Price 12.96 11.94 7.00 3.39 1.39 1.36 1.39 -
P/RPS 3.76 4.50 2.19 1.29 0.73 0.00 0.77 23.53%
P/EPS 45.70 55.43 35.37 17.82 10.11 0.00 18.68 12.66%
EY 2.19 1.80 2.83 5.61 9.89 0.00 5.35 -11.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 3.21 2.15 1.14 0.55 0.68 0.71 22.86%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/07 CAGR
Date 25/05/15 26/05/14 22/05/13 28/05/12 25/05/11 20/05/10 26/11/07 -
Price 3.09 12.84 7.46 3.95 1.62 1.29 1.51 -
P/RPS 0.90 4.84 2.34 1.50 0.85 0.00 0.84 0.92%
P/EPS 10.90 59.61 37.70 20.77 11.78 0.00 20.30 -7.95%
EY 9.18 1.68 2.65 4.82 8.49 0.00 4.93 8.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 3.45 2.29 1.33 0.64 0.65 0.77 0.34%

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