[TAFI] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 151.4%
YoY- 221.77%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 39,781 41,546 40,752 41,304 35,641 35,454 34,446 10.04%
PBT 1,019 1,757 3,104 1,980 1,037 829 -188 -
Tax 57 142 486 436 -76 66 242 -61.76%
NP 1,076 1,900 3,590 2,416 961 896 54 630.99%
-
NP to SH 1,076 1,900 3,590 2,416 961 896 54 630.99%
-
Tax Rate -5.59% -8.08% -15.66% -22.02% 7.33% -7.96% - -
Total Cost 38,705 39,646 37,162 38,888 34,680 34,558 34,392 8.17%
-
Net Worth 59,605 59,959 60,610 58,851 58,536 59,386 67,500 -7.93%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 1,170 - - -
Div Payout % - - - - 121.82% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 59,605 59,959 60,610 58,851 58,536 59,386 67,500 -7.93%
NOSH 77,410 77,868 77,705 77,435 78,048 78,139 90,000 -9.53%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.70% 4.57% 8.81% 5.85% 2.70% 2.53% 0.16% -
ROE 1.81% 3.17% 5.92% 4.11% 1.64% 1.51% 0.08% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 51.39 53.35 52.44 53.34 45.67 45.37 38.27 21.65%
EPS 1.39 2.44 4.62 3.12 1.23 1.15 0.06 708.02%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.77 0.77 0.78 0.76 0.75 0.76 0.75 1.76%
Adjusted Per Share Value based on latest NOSH - 77,435
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.48 10.95 10.74 10.89 9.39 9.34 9.08 10.00%
EPS 0.28 0.50 0.95 0.64 0.25 0.24 0.01 816.50%
DPS 0.00 0.00 0.00 0.00 0.31 0.00 0.00 -
NAPS 0.1571 0.158 0.1597 0.1551 0.1543 0.1565 0.1779 -7.93%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.32 0.49 0.39 0.40 0.42 0.40 0.36 -
P/RPS 0.62 0.92 0.74 0.75 0.92 0.88 0.94 -24.17%
P/EPS 23.02 20.08 8.44 12.82 34.11 34.88 600.00 -88.55%
EY 4.34 4.98 11.85 7.80 2.93 2.87 0.17 761.91%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.42 0.64 0.50 0.53 0.56 0.53 0.48 -8.49%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 26/08/10 26/05/10 25/02/10 26/11/09 27/08/09 -
Price 0.31 0.42 0.31 0.37 0.40 0.40 0.37 -
P/RPS 0.60 0.79 0.59 0.69 0.88 0.88 0.97 -27.33%
P/EPS 22.30 17.21 6.71 11.86 32.49 34.88 616.67 -88.99%
EY 4.48 5.81 14.90 8.43 3.08 2.87 0.16 816.50%
DY 0.00 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.40 0.55 0.40 0.49 0.53 0.53 0.49 -12.62%

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