[TAKAFUL] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
10-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 6.94%
YoY- 75.62%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Revenue 1,791,798 1,612,358 1,689,843 1,588,274 1,295,523 1,065,740 1,069,975 7.11%
PBT 198,412 196,825 144,315 115,438 85,584 66,891 18,677 37.02%
Tax -52,074 -46,860 -34,525 -23,003 -34,677 -17,768 3,244 -
NP 146,338 149,965 109,790 92,435 50,907 49,123 21,921 28.79%
-
NP to SH 148,178 150,577 113,642 93,559 53,274 46,518 20,543 30.13%
-
Tax Rate 26.25% 23.81% 23.92% 19.93% 40.52% 26.56% -17.37% -
Total Cost 1,645,460 1,462,393 1,580,053 1,495,839 1,244,616 1,016,617 1,048,054 6.19%
-
Net Worth 3,047,473 488,170 568,157 490,020 423,282 386,817 300,496 36.18%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Div 65,236 68,385 40,719 11,396 - 11,424 - -
Div Payout % 44.03% 45.42% 35.83% 12.18% - 24.56% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Net Worth 3,047,473 488,170 568,157 490,020 423,282 386,817 300,496 36.18%
NOSH 814,832 162,723 162,795 162,797 162,800 163,214 156,508 24.60%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
NP Margin 8.17% 9.30% 6.50% 5.82% 3.93% 4.61% 2.05% -
ROE 4.86% 30.85% 20.00% 19.09% 12.59% 12.03% 6.84% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
RPS 219.90 990.86 1,038.01 975.61 795.77 652.97 683.65 -14.03%
EPS 18.19 92.54 69.81 57.47 32.72 28.50 13.13 4.44%
DPS 8.01 42.00 25.00 7.00 0.00 7.00 0.00 -
NAPS 3.74 3.00 3.49 3.01 2.60 2.37 1.92 9.29%
Adjusted Per Share Value based on latest NOSH - 162,797
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
RPS 213.98 192.55 201.81 189.68 154.71 127.27 127.78 7.11%
EPS 17.70 17.98 13.57 11.17 6.36 5.56 2.45 30.16%
DPS 7.79 8.17 4.86 1.36 0.00 1.36 0.00 -
NAPS 3.6394 0.583 0.6785 0.5852 0.5055 0.4619 0.3589 36.18%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 31/12/07 -
Price 3.80 13.06 7.58 5.76 1.87 1.29 1.57 -
P/RPS 1.73 1.32 0.73 0.59 0.23 0.20 0.23 30.86%
P/EPS 20.90 14.11 10.86 10.02 5.71 4.53 11.96 7.72%
EY 4.79 7.09 9.21 9.98 17.50 22.09 8.36 -7.15%
DY 2.11 3.22 3.30 1.22 0.00 5.43 0.00 -
P/NAPS 1.02 4.35 2.17 1.91 0.72 0.54 0.82 2.95%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 31/12/07 CAGR
Date 12/08/15 11/08/14 20/08/13 10/08/12 23/08/11 25/08/10 29/02/08 -
Price 3.82 12.74 8.96 6.42 1.96 1.39 1.48 -
P/RPS 1.74 1.29 0.86 0.66 0.25 0.21 0.22 31.74%
P/EPS 21.01 13.77 12.84 11.17 5.99 4.88 11.28 8.64%
EY 4.76 7.26 7.79 8.95 16.70 20.50 8.87 -7.96%
DY 2.10 3.30 2.79 1.09 0.00 5.04 0.00 -
P/NAPS 1.02 4.25 2.57 2.13 0.75 0.59 0.77 3.81%

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