[TAFI] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -82.53%
YoY- -32.15%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 62,056 49,810 31,002 13,422 54,277 40,705 26,719 74.93%
PBT 6,066 5,818 3,669 1,376 7,349 5,690 3,294 49.96%
Tax -968 -985 -720 -289 -1,126 -646 -318 109.33%
NP 5,098 4,833 2,949 1,087 6,223 5,044 2,976 42.93%
-
NP to SH 5,098 4,833 2,949 1,087 6,223 5,044 2,976 42.93%
-
Tax Rate 15.96% 16.93% 19.62% 21.00% 15.32% 11.35% 9.65% -
Total Cost 56,958 44,977 28,053 12,335 48,054 35,661 23,743 78.72%
-
Net Worth 58,823 58,939 58,193 55,925 55,140 54,380 53,678 6.26%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,764 1,178 1,179 - 2,363 1,182 - -
Div Payout % 34.62% 24.39% 40.00% - 37.97% 23.44% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 58,823 58,939 58,193 55,925 55,140 54,380 53,678 6.26%
NOSH 78,430 78,585 78,640 78,768 78,772 78,812 78,938 -0.42%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.22% 9.70% 9.51% 8.10% 11.47% 12.39% 11.14% -
ROE 8.67% 8.20% 5.07% 1.94% 11.29% 9.28% 5.54% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 79.12 63.38 39.42 17.04 68.90 51.65 33.85 75.67%
EPS 6.50 6.15 3.75 1.38 7.90 6.40 3.77 43.54%
DPS 2.25 1.50 1.50 0.00 3.00 1.50 0.00 -
NAPS 0.75 0.75 0.74 0.71 0.70 0.69 0.68 6.71%
Adjusted Per Share Value based on latest NOSH - 78,768
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.36 13.13 8.17 3.54 14.30 10.73 7.04 74.99%
EPS 1.34 1.27 0.78 0.29 1.64 1.33 0.78 43.20%
DPS 0.47 0.31 0.31 0.00 0.62 0.31 0.00 -
NAPS 0.155 0.1553 0.1534 0.1474 0.1453 0.1433 0.1415 6.23%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.36 0.37 0.38 0.38 0.44 0.46 0.46 -
P/RPS 0.45 0.58 0.96 2.23 0.64 0.89 1.36 -52.00%
P/EPS 5.54 6.02 10.13 27.54 5.57 7.19 12.20 -40.77%
EY 18.06 16.62 9.87 3.63 17.95 13.91 8.20 68.87%
DY 6.25 4.05 3.95 0.00 6.82 3.26 0.00 -
P/NAPS 0.48 0.49 0.51 0.54 0.63 0.67 0.68 -20.63%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 26/08/08 28/05/08 28/02/08 28/11/07 30/08/07 -
Price 0.45 0.43 0.40 0.60 0.39 0.43 0.46 -
P/RPS 0.57 0.68 1.01 3.52 0.57 0.83 1.36 -43.84%
P/EPS 6.92 6.99 10.67 43.48 4.94 6.72 12.20 -31.36%
EY 14.44 14.30 9.38 2.30 20.26 14.88 8.20 45.57%
DY 5.00 3.49 3.75 0.00 7.69 3.49 0.00 -
P/NAPS 0.60 0.57 0.54 0.85 0.56 0.62 0.68 -7.97%

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