[TAFI] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -109.73%
YoY- -145.63%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 35,641 26,591 17,223 7,318 62,056 49,810 31,002 9.71%
PBT 1,037 622 -94 -519 6,066 5,818 3,669 -56.83%
Tax -76 50 121 23 -968 -985 -720 -77.57%
NP 961 672 27 -496 5,098 4,833 2,949 -52.54%
-
NP to SH 961 672 27 -496 5,098 4,833 2,949 -52.54%
-
Tax Rate 7.33% -8.04% - - 15.96% 16.93% 19.62% -
Total Cost 34,680 25,919 17,196 7,814 56,958 44,977 28,053 15.14%
-
Net Worth 58,536 59,386 67,500 57,350 58,823 58,939 58,193 0.39%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,170 - - - 1,764 1,178 1,179 -0.50%
Div Payout % 121.82% - - - 34.62% 24.39% 40.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 58,536 59,386 67,500 57,350 58,823 58,939 58,193 0.39%
NOSH 78,048 78,139 90,000 77,500 78,430 78,585 78,640 -0.50%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.70% 2.53% 0.16% -6.78% 8.22% 9.70% 9.51% -
ROE 1.64% 1.13% 0.04% -0.86% 8.67% 8.20% 5.07% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 45.67 34.03 19.14 9.44 79.12 63.38 39.42 10.27%
EPS 1.23 0.86 0.03 -0.64 6.50 6.15 3.75 -52.34%
DPS 1.50 0.00 0.00 0.00 2.25 1.50 1.50 0.00%
NAPS 0.75 0.76 0.75 0.74 0.75 0.75 0.74 0.89%
Adjusted Per Share Value based on latest NOSH - 77,500
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.39 7.01 4.54 1.93 16.36 13.13 8.17 9.69%
EPS 0.25 0.18 0.01 -0.13 1.34 1.27 0.78 -53.06%
DPS 0.31 0.00 0.00 0.00 0.47 0.31 0.31 0.00%
NAPS 0.1543 0.1565 0.1779 0.1511 0.155 0.1553 0.1534 0.38%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.42 0.40 0.36 0.40 0.36 0.37 0.38 -
P/RPS 0.92 1.18 1.88 4.24 0.45 0.58 0.96 -2.78%
P/EPS 34.11 46.51 1,200.00 -62.50 5.54 6.02 10.13 124.15%
EY 2.93 2.15 0.08 -1.60 18.06 16.62 9.87 -55.40%
DY 3.57 0.00 0.00 0.00 6.25 4.05 3.95 -6.50%
P/NAPS 0.56 0.53 0.48 0.54 0.48 0.49 0.51 6.41%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 21/05/09 26/02/09 26/11/08 26/08/08 -
Price 0.40 0.40 0.37 0.35 0.45 0.43 0.40 -
P/RPS 0.88 1.18 1.93 3.71 0.57 0.68 1.01 -8.75%
P/EPS 32.49 46.51 1,233.33 -54.69 6.92 6.99 10.67 109.65%
EY 3.08 2.15 0.08 -1.83 14.44 14.30 9.38 -52.30%
DY 3.75 0.00 0.00 0.00 5.00 3.49 3.75 0.00%
P/NAPS 0.53 0.53 0.49 0.47 0.60 0.57 0.54 -1.23%

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