[TAKAFUL] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 14.67%
YoY- 11.09%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,136,615 1,096,943 1,022,651 842,055 268,360 105,920 79,331 42.58%
PBT 116,967 27,161 42,309 42,303 19,023 18,790 13,766 32.99%
Tax -26,817 5,814 -6,957 -13,293 2,927 -155 -2,059 40.78%
NP 90,150 32,975 35,352 29,010 21,950 18,635 11,707 31.26%
-
NP to SH 86,185 28,682 33,237 24,384 21,950 18,635 11,707 30.47%
-
Tax Rate 22.93% -21.41% 16.44% 31.42% -15.39% 0.82% 14.96% -
Total Cost 1,046,465 1,063,968 987,299 813,045 246,410 87,285 67,624 44.05%
-
Net Worth 387,362 307,918 285,833 251,480 222,165 66,023 111,030 18.11%
Dividend
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 7,218 2,474 4,125 -
Div Payout % - - - - 32.88% 13.28% 35.24% -
Equity
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 387,362 307,918 285,833 251,480 222,165 66,023 111,030 18.11%
NOSH 162,757 156,303 152,851 152,412 142,413 66,023 54,965 15.56%
Ratio Analysis
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.93% 3.01% 3.46% 3.45% 8.18% 17.59% 14.76% -
ROE 22.25% 9.31% 11.63% 9.70% 9.88% 28.22% 10.54% -
Per Share
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 698.35 701.80 669.05 552.48 188.44 160.43 144.33 23.38%
EPS 52.95 18.35 21.74 16.00 15.41 28.22 21.30 12.90%
DPS 0.00 0.00 0.00 0.00 5.07 3.75 7.50 -
NAPS 2.38 1.97 1.87 1.65 1.56 1.00 2.02 2.20%
Adjusted Per Share Value based on latest NOSH - 152,412
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 135.74 131.00 122.13 100.56 32.05 12.65 9.47 42.59%
EPS 10.29 3.43 3.97 2.91 2.62 2.23 1.40 30.44%
DPS 0.00 0.00 0.00 0.00 0.86 0.30 0.49 -
NAPS 0.4626 0.3677 0.3413 0.3003 0.2653 0.0788 0.1326 18.11%
Price Multiplier on Financial Quarter End Date
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 31/03/10 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.36 1.39 1.18 1.24 1.20 1.39 1.50 -
P/RPS 0.19 0.20 0.18 0.22 0.64 0.87 1.04 -20.27%
P/EPS 2.57 7.57 5.43 7.75 7.79 4.92 7.04 -12.56%
EY 38.94 13.20 18.43 12.90 12.84 20.31 14.20 14.38%
DY 0.00 0.00 0.00 0.00 4.22 2.70 5.00 -
P/NAPS 0.57 0.71 0.63 0.75 0.77 1.39 0.74 -3.41%
Price Multiplier on Announcement Date
31/03/10 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/05/10 26/11/07 15/12/06 29/11/05 30/11/04 20/11/03 28/11/02 -
Price 1.29 1.51 1.34 1.29 1.24 1.25 1.50 -
P/RPS 0.18 0.22 0.20 0.23 0.66 0.78 1.04 -20.84%
P/EPS 2.44 8.23 6.16 8.06 8.05 4.43 7.04 -13.16%
EY 41.05 12.15 16.23 12.40 12.43 22.58 14.20 15.19%
DY 0.00 0.00 0.00 0.00 4.09 3.00 5.00 -
P/NAPS 0.54 0.77 0.72 0.78 0.79 1.25 0.74 -4.11%

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