[TAFI] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -72.42%
YoY- -2.22%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 61,374 46,755 30,750 14,428 54,276 42,543 28,613 66.09%
PBT 6,707 4,853 3,083 1,573 5,797 4,949 3,569 52.10%
Tax -801 -659 -414 -210 -855 -768 -336 78.17%
NP 5,906 4,194 2,669 1,363 4,942 4,181 3,233 49.27%
-
NP to SH 5,906 4,194 2,669 1,363 4,942 4,181 3,233 49.27%
-
Tax Rate 11.94% 13.58% 13.43% 13.35% 14.75% 15.52% 9.41% -
Total Cost 55,468 42,561 28,081 13,065 49,334 38,362 25,380 68.17%
-
Net Worth 50,804 50,042 48,599 48,621 46,355 0 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,381 1,191 1,195 - 2,357 1,171 1,154 61.85%
Div Payout % 40.32% 28.41% 44.78% - 47.69% 28.01% 35.72% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 50,804 50,042 48,599 48,621 46,355 0 0 -
NOSH 79,381 79,431 79,671 79,707 78,569 78,073 76,981 2.06%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.62% 8.97% 8.68% 9.45% 9.11% 9.83% 11.30% -
ROE 11.63% 8.38% 5.49% 2.80% 10.66% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 77.32 58.86 38.60 18.10 69.08 54.49 37.17 62.73%
EPS 7.44 5.28 3.35 1.71 6.29 5.36 4.20 46.25%
DPS 3.00 1.50 1.50 0.00 3.00 1.50 1.50 58.53%
NAPS 0.64 0.63 0.61 0.61 0.59 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,707
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.18 12.32 8.10 3.80 14.30 11.21 7.54 66.13%
EPS 1.56 1.11 0.70 0.36 1.30 1.10 0.85 49.73%
DPS 0.63 0.31 0.31 0.00 0.62 0.31 0.30 63.76%
NAPS 0.1339 0.1319 0.1281 0.1281 0.1222 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.44 0.41 0.44 0.46 0.40 0.44 0.44 -
P/RPS 0.57 0.70 1.14 2.54 0.58 0.81 1.18 -38.35%
P/EPS 5.91 7.77 13.13 26.90 6.36 8.22 10.48 -31.67%
EY 16.91 12.88 7.61 3.72 15.72 12.17 9.54 46.31%
DY 6.82 3.66 3.41 0.00 7.50 3.41 3.41 58.53%
P/NAPS 0.69 0.65 0.72 0.75 0.68 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 27/11/06 24/08/06 19/05/06 27/02/06 18/11/05 19/08/05 -
Price 0.46 0.45 0.42 0.45 0.51 0.43 0.50 -
P/RPS 0.59 0.76 1.09 2.49 0.74 0.79 1.35 -42.32%
P/EPS 6.18 8.52 12.54 26.32 8.11 8.03 11.91 -35.34%
EY 16.17 11.73 7.98 3.80 12.33 12.45 8.40 54.56%
DY 6.52 3.33 3.57 0.00 5.88 3.49 3.00 67.54%
P/NAPS 0.72 0.71 0.69 0.74 0.86 0.00 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