[TAKAFUL] YoY TTM Result on 30-Jun-2008 [#4]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 27.69%
YoY- 39.55%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,607,534 1,349,312 1,246,534 1,145,184 1,066,468 969,141 822,365 9.33%
PBT 125,458 101,420 56,965 36,762 18,028 44,288 34,715 18.65%
Tax -25,314 -22,911 -28,445 -12,124 6,472 -9,288 -8,825 15.06%
NP 100,144 78,509 28,520 24,638 24,500 35,000 25,890 19.73%
-
NP to SH 101,245 78,915 29,268 29,705 21,287 33,362 21,264 23.09%
-
Tax Rate 20.18% 22.59% 49.93% 32.98% -35.90% 20.97% 25.42% -
Total Cost 1,507,390 1,270,803 1,218,014 1,120,546 1,041,968 934,141 796,475 8.86%
-
Net Worth 499,942 452,614 391,159 158,632 153,254 198,602 240,554 10.23%
Dividend
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 40,719 11,396 11,424 - - - - -
Div Payout % 40.22% 14.44% 39.04% - - - - -
Equity
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 499,942 452,614 391,159 158,632 153,254 198,602 240,554 10.23%
NOSH 162,847 162,810 162,982 158,632 153,254 106,204 146,679 1.40%
Ratio Analysis
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.23% 5.82% 2.29% 2.15% 2.30% 3.61% 3.15% -
ROE 20.25% 17.44% 7.48% 18.73% 13.89% 16.80% 8.84% -
Per Share
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 987.14 828.76 764.82 721.91 695.88 912.52 560.65 7.82%
EPS 62.17 48.47 17.96 18.73 13.89 31.41 14.50 21.39%
DPS 25.00 7.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 2.78 2.40 1.00 1.00 1.87 1.64 8.70%
Adjusted Per Share Value based on latest NOSH - 158,632
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 191.98 161.14 148.86 136.76 127.36 115.74 98.21 9.33%
EPS 12.09 9.42 3.50 3.55 2.54 3.98 2.54 23.09%
DPS 4.86 1.36 1.36 0.00 0.00 0.00 0.00 -
NAPS 0.597 0.5405 0.4671 0.1894 0.183 0.2372 0.2873 10.22%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 31/12/12 30/12/11 30/12/10 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 5.44 1.84 1.35 1.84 1.36 1.21 1.12 -
P/RPS 0.55 0.22 0.18 0.25 0.20 0.13 0.20 14.42%
P/EPS 8.75 3.80 7.52 9.83 9.79 3.85 7.73 1.66%
EY 11.43 26.34 13.30 10.18 10.21 25.96 12.94 -1.63%
DY 4.60 3.80 5.19 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.66 0.56 1.84 1.36 0.65 0.68 13.58%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/02/13 22/02/12 23/02/11 28/08/08 29/08/07 30/08/06 30/08/05 -
Price 5.41 1.96 1.38 1.66 1.34 1.22 1.19 -
P/RPS 0.55 0.24 0.18 0.23 0.19 0.13 0.21 13.67%
P/EPS 8.70 4.04 7.68 8.86 9.65 3.88 8.21 0.77%
EY 11.49 24.73 13.01 11.28 10.37 25.75 12.18 -0.77%
DY 4.62 3.57 5.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 0.71 0.58 1.66 1.34 0.65 0.73 12.43%

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