[TAFI] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -15.2%
YoY- -18.08%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 38,837 48,277 55,952 62,056 63,382 58,560 52,542 -18.23%
PBT 870 2,303 4,171 6,066 7,477 7,724 6,945 -74.93%
Tax 67 -127 -656 -968 -1,465 -1,528 -1,237 -
NP 937 2,176 3,515 5,098 6,012 6,196 5,708 -69.98%
-
NP to SH 937 2,176 3,515 5,098 6,012 6,196 5,708 -69.98%
-
Tax Rate -7.70% 5.51% 15.73% 15.96% 19.59% 19.78% 17.81% -
Total Cost 37,900 46,101 52,437 56,958 57,370 52,364 46,834 -13.14%
-
Net Worth 59,060 58,544 57,350 58,455 58,874 58,138 55,925 3.69%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 584 584 1,763 1,763 2,357 2,357 1,179 -37.36%
Div Payout % 62.39% 26.86% 50.16% 34.58% 39.21% 38.05% 20.66% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 59,060 58,544 57,350 58,455 58,874 58,138 55,925 3.69%
NOSH 77,710 78,059 77,500 77,941 78,499 78,565 78,768 -0.89%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.41% 4.51% 6.28% 8.22% 9.49% 10.58% 10.86% -
ROE 1.59% 3.72% 6.13% 8.72% 10.21% 10.66% 10.21% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 49.98 61.85 72.20 79.62 80.74 74.54 66.70 -17.48%
EPS 1.21 2.79 4.54 6.54 7.66 7.89 7.25 -69.65%
DPS 0.75 0.75 2.25 2.25 3.00 3.00 1.50 -36.97%
NAPS 0.76 0.75 0.74 0.75 0.75 0.74 0.71 4.63%
Adjusted Per Share Value based on latest NOSH - 77,941
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.24 12.72 14.75 16.36 16.70 15.43 13.85 -18.22%
EPS 0.25 0.57 0.93 1.34 1.58 1.63 1.50 -69.68%
DPS 0.15 0.15 0.46 0.46 0.62 0.62 0.31 -38.33%
NAPS 0.1557 0.1543 0.1511 0.1541 0.1552 0.1532 0.1474 3.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.40 0.36 0.40 0.36 0.37 0.38 0.38 -
P/RPS 0.80 0.58 0.55 0.45 0.46 0.51 0.57 25.32%
P/EPS 33.17 12.91 8.82 5.50 4.83 4.82 5.24 241.81%
EY 3.01 7.74 11.34 18.17 20.70 20.75 19.07 -70.76%
DY 1.87 2.08 5.63 6.25 8.11 7.89 3.95 -39.22%
P/NAPS 0.53 0.48 0.54 0.48 0.49 0.51 0.54 -1.23%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 21/05/09 26/02/09 26/11/08 26/08/08 28/05/08 -
Price 0.40 0.37 0.35 0.45 0.43 0.40 0.60 -
P/RPS 0.80 0.60 0.48 0.57 0.53 0.54 0.90 -7.54%
P/EPS 33.17 13.27 7.72 6.88 5.61 5.07 8.28 152.02%
EY 3.01 7.53 12.96 14.54 17.81 19.72 12.08 -60.36%
DY 1.87 2.03 6.43 5.00 6.98 7.50 2.50 -17.58%
P/NAPS 0.53 0.49 0.47 0.60 0.57 0.54 0.85 -26.99%

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