[TAFI] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -72.88%
YoY- 17.53%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 54,277 40,705 26,719 15,157 61,374 46,755 30,750 45.90%
PBT 7,349 5,690 3,294 1,780 6,707 4,853 3,083 78.16%
Tax -1,126 -646 -318 -178 -801 -659 -414 94.49%
NP 6,223 5,044 2,976 1,602 5,906 4,194 2,669 75.56%
-
NP to SH 6,223 5,044 2,976 1,602 5,906 4,194 2,669 75.56%
-
Tax Rate 15.32% 11.35% 9.65% 10.00% 11.94% 13.58% 13.43% -
Total Cost 48,054 35,661 23,743 13,555 55,468 42,561 28,081 42.92%
-
Net Worth 55,140 54,380 53,678 52,084 50,804 50,042 48,599 8.75%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,363 1,182 - - 2,381 1,191 1,195 57.34%
Div Payout % 37.97% 23.44% - - 40.32% 28.41% 44.78% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 55,140 54,380 53,678 52,084 50,804 50,042 48,599 8.75%
NOSH 78,772 78,812 78,938 78,916 79,381 79,431 79,671 -0.75%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.47% 12.39% 11.14% 10.57% 9.62% 8.97% 8.68% -
ROE 11.29% 9.28% 5.54% 3.08% 11.63% 8.38% 5.49% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 68.90 51.65 33.85 19.21 77.32 58.86 38.60 46.99%
EPS 7.90 6.40 3.77 2.03 7.44 5.28 3.35 76.89%
DPS 3.00 1.50 0.00 0.00 3.00 1.50 1.50 58.53%
NAPS 0.70 0.69 0.68 0.66 0.64 0.63 0.61 9.58%
Adjusted Per Share Value based on latest NOSH - 78,916
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.30 10.73 7.04 3.99 16.18 12.32 8.10 45.92%
EPS 1.64 1.33 0.78 0.42 1.56 1.11 0.70 76.12%
DPS 0.62 0.31 0.00 0.00 0.63 0.31 0.31 58.53%
NAPS 0.1453 0.1433 0.1415 0.1373 0.1339 0.1319 0.1281 8.73%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.44 0.46 0.46 0.43 0.44 0.41 0.44 -
P/RPS 0.64 0.89 1.36 2.24 0.57 0.70 1.14 -31.87%
P/EPS 5.57 7.19 12.20 21.18 5.91 7.77 13.13 -43.45%
EY 17.95 13.91 8.20 4.72 16.91 12.88 7.61 76.91%
DY 6.82 3.26 0.00 0.00 6.82 3.66 3.41 58.53%
P/NAPS 0.63 0.67 0.68 0.65 0.69 0.65 0.72 -8.49%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 30/08/07 25/05/07 28/02/07 27/11/06 24/08/06 -
Price 0.39 0.43 0.46 0.41 0.46 0.45 0.42 -
P/RPS 0.57 0.83 1.36 2.13 0.59 0.76 1.09 -35.01%
P/EPS 4.94 6.72 12.20 20.20 6.18 8.52 12.54 -46.17%
EY 20.26 14.88 8.20 4.95 16.17 11.73 7.98 85.78%
DY 7.69 3.49 0.00 0.00 6.52 3.33 3.57 66.55%
P/NAPS 0.56 0.62 0.68 0.62 0.72 0.71 0.69 -12.95%

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