[TAKAFUL] YoY TTM Result on 31-Mar-2002 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 55.65%
YoY- -6.82%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 581,664 113,437 83,824 77,100 48,181 28,090 83.26%
PBT 25,244 20,254 13,509 8,239 9,209 8,170 25.29%
Tax 1,438 -1,531 -713 -2,463 -2,131 -3,481 -
NP 26,682 18,723 12,796 5,776 7,078 4,689 41.56%
-
NP to SH 26,682 18,723 12,796 5,776 6,199 4,689 41.56%
-
Tax Rate -5.70% 7.56% 5.28% 29.89% 23.14% 42.61% -
Total Cost 554,982 94,714 71,028 71,324 41,103 23,401 88.30%
-
Net Worth 224,302 141,433 111,061 101,892 99,628 98,319 17.92%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 7,218 2,474 4,125 4,088 4,123 - -
Div Payout % 27.05% 13.21% 32.24% 70.78% 66.52% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 224,302 141,433 111,061 101,892 99,628 98,319 17.92%
NOSH 144,711 98,217 54,980 55,076 55,043 54,927 21.36%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.59% 16.51% 15.27% 7.49% 14.69% 16.69% -
ROE 11.90% 13.24% 11.52% 5.67% 6.22% 4.77% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 401.95 115.50 152.46 139.99 87.53 51.14 51.00%
EPS 18.44 19.06 23.27 10.49 11.26 8.54 16.63%
DPS 4.99 2.52 7.50 7.50 7.50 0.00 -
NAPS 1.55 1.44 2.02 1.85 1.81 1.79 -2.83%
Adjusted Per Share Value based on latest NOSH - 55,076
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 69.46 13.55 10.01 9.21 5.75 3.35 83.31%
EPS 3.19 2.24 1.53 0.69 0.74 0.56 41.59%
DPS 0.86 0.30 0.49 0.49 0.49 0.00 -
NAPS 0.2679 0.1689 0.1326 0.1217 0.119 0.1174 17.92%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.11 1.29 1.70 1.66 1.71 3.68 -
P/RPS 0.28 1.12 1.12 1.19 1.95 7.20 -47.74%
P/EPS 6.02 6.77 7.30 15.83 15.18 43.11 -32.53%
EY 16.61 14.78 13.69 6.32 6.59 2.32 48.21%
DY 4.49 1.95 4.41 4.52 4.39 0.00 -
P/NAPS 0.72 0.90 0.84 0.90 0.94 2.06 -18.95%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/05 27/05/04 29/05/03 29/05/02 29/06/01 - -
Price 1.35 1.24 1.56 1.94 1.63 0.00 -
P/RPS 0.34 1.07 1.02 1.39 1.86 0.00 -
P/EPS 7.32 6.50 6.70 18.50 14.47 0.00 -
EY 13.66 15.37 14.92 5.41 6.91 0.00 -
DY 3.69 2.03 4.81 3.87 4.60 0.00 -
P/NAPS 0.87 0.86 0.77 1.05 0.90 0.00 -

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