[TAFI] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 40.82%
YoY- 19.51%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 40,705 26,719 15,157 61,374 46,755 30,750 14,428 99.53%
PBT 5,690 3,294 1,780 6,707 4,853 3,083 1,573 135.45%
Tax -646 -318 -178 -801 -659 -414 -210 111.37%
NP 5,044 2,976 1,602 5,906 4,194 2,669 1,363 139.06%
-
NP to SH 5,044 2,976 1,602 5,906 4,194 2,669 1,363 139.06%
-
Tax Rate 11.35% 9.65% 10.00% 11.94% 13.58% 13.43% 13.35% -
Total Cost 35,661 23,743 13,555 55,468 42,561 28,081 13,065 95.18%
-
Net Worth 54,380 53,678 52,084 50,804 50,042 48,599 48,621 7.74%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,182 - - 2,381 1,191 1,195 - -
Div Payout % 23.44% - - 40.32% 28.41% 44.78% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 54,380 53,678 52,084 50,804 50,042 48,599 48,621 7.74%
NOSH 78,812 78,938 78,916 79,381 79,431 79,671 79,707 -0.74%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.39% 11.14% 10.57% 9.62% 8.97% 8.68% 9.45% -
ROE 9.28% 5.54% 3.08% 11.63% 8.38% 5.49% 2.80% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 51.65 33.85 19.21 77.32 58.86 38.60 18.10 101.05%
EPS 6.40 3.77 2.03 7.44 5.28 3.35 1.71 140.86%
DPS 1.50 0.00 0.00 3.00 1.50 1.50 0.00 -
NAPS 0.69 0.68 0.66 0.64 0.63 0.61 0.61 8.55%
Adjusted Per Share Value based on latest NOSH - 79,259
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 10.73 7.04 3.99 16.18 12.32 8.10 3.80 99.65%
EPS 1.33 0.78 0.42 1.56 1.11 0.70 0.36 138.79%
DPS 0.31 0.00 0.00 0.63 0.31 0.31 0.00 -
NAPS 0.1433 0.1415 0.1373 0.1339 0.1319 0.1281 0.1281 7.75%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.46 0.46 0.43 0.44 0.41 0.44 0.46 -
P/RPS 0.89 1.36 2.24 0.57 0.70 1.14 2.54 -50.26%
P/EPS 7.19 12.20 21.18 5.91 7.77 13.13 26.90 -58.47%
EY 13.91 8.20 4.72 16.91 12.88 7.61 3.72 140.71%
DY 3.26 0.00 0.00 6.82 3.66 3.41 0.00 -
P/NAPS 0.67 0.68 0.65 0.69 0.65 0.72 0.75 -7.23%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 30/08/07 25/05/07 28/02/07 27/11/06 24/08/06 19/05/06 -
Price 0.43 0.46 0.41 0.46 0.45 0.42 0.45 -
P/RPS 0.83 1.36 2.13 0.59 0.76 1.09 2.49 -51.89%
P/EPS 6.72 12.20 20.20 6.18 8.52 12.54 26.32 -59.72%
EY 14.88 8.20 4.95 16.17 11.73 7.98 3.80 148.22%
DY 3.49 0.00 0.00 6.52 3.33 3.57 0.00 -
P/NAPS 0.62 0.68 0.62 0.72 0.71 0.69 0.74 -11.11%

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