[TAFI] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 14.07%
YoY- -7.59%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 57,343 62,103 61,374 58,488 56,413 55,201 54,276 3.74%
PBT 6,918 6,914 6,707 5,424 5,034 5,660 5,613 14.99%
Tax -705 -769 -801 -746 -933 -933 -855 -12.09%
NP 6,213 6,145 5,906 4,678 4,101 4,727 4,758 19.52%
-
NP to SH 6,213 6,145 5,906 4,678 4,101 4,727 4,758 19.52%
-
Tax Rate 10.19% 11.12% 11.94% 13.75% 18.53% 16.48% 15.23% -
Total Cost 51,130 55,958 55,468 53,810 52,312 50,474 49,518 2.16%
-
Net Worth 53,696 52,084 50,725 50,301 48,576 48,621 46,813 9.60%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,188 2,383 2,383 2,384 2,384 2,390 2,390 -37.33%
Div Payout % 19.14% 38.79% 40.36% 50.98% 58.15% 50.56% 50.23% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 53,696 52,084 50,725 50,301 48,576 48,621 46,813 9.60%
NOSH 78,965 78,916 79,259 79,842 79,634 79,707 79,344 -0.31%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.83% 9.89% 9.62% 8.00% 7.27% 8.56% 8.77% -
ROE 11.57% 11.80% 11.64% 9.30% 8.44% 9.72% 10.16% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 72.62 78.69 77.43 73.25 70.84 69.25 68.41 4.07%
EPS 7.87 7.79 7.45 5.86 5.15 5.93 6.00 19.88%
DPS 1.50 3.00 3.00 3.00 3.00 3.00 3.01 -37.22%
NAPS 0.68 0.66 0.64 0.63 0.61 0.61 0.59 9.95%
Adjusted Per Share Value based on latest NOSH - 79,842
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.11 16.37 16.18 15.41 14.87 14.55 14.30 3.75%
EPS 1.64 1.62 1.56 1.23 1.08 1.25 1.25 19.90%
DPS 0.31 0.63 0.63 0.63 0.63 0.63 0.63 -37.75%
NAPS 0.1415 0.1373 0.1337 0.1326 0.128 0.1281 0.1234 9.58%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.46 0.43 0.44 0.41 0.44 0.46 0.40 -
P/RPS 0.63 0.55 0.57 0.56 0.62 0.66 0.58 5.68%
P/EPS 5.85 5.52 5.90 7.00 8.54 7.76 6.67 -8.39%
EY 17.10 18.11 16.94 14.29 11.70 12.89 14.99 9.20%
DY 3.26 6.98 6.82 7.32 6.82 6.52 7.53 -42.85%
P/NAPS 0.68 0.65 0.69 0.65 0.72 0.75 0.68 0.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 25/05/07 28/02/07 27/11/06 24/08/06 19/05/06 27/02/06 -
Price 0.46 0.41 0.46 0.45 0.42 0.45 0.51 -
P/RPS 0.63 0.52 0.59 0.61 0.59 0.65 0.75 -11.00%
P/EPS 5.85 5.27 6.17 7.68 8.16 7.59 8.50 -22.10%
EY 17.10 18.99 16.20 13.02 12.26 13.18 11.76 28.43%
DY 3.26 7.32 6.52 6.67 7.14 6.67 5.91 -32.81%
P/NAPS 0.68 0.62 0.72 0.71 0.69 0.74 0.86 -14.52%

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