[TAFI] QoQ TTM 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- -31.05%
YoY- -38.42%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
TTM 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 38,837 48,277 55,952 62,056 63,382 58,560 -28.11%
PBT 1,036 870 2,303 4,171 6,066 7,477 7,724 -73.70%
Tax -76 67 -127 -656 -968 -1,465 -1,528 -86.40%
NP 960 937 2,176 3,515 5,098 6,012 6,196 -71.05%
-
NP to SH 960 937 2,176 3,515 5,098 6,012 6,196 -71.05%
-
Tax Rate 7.34% -7.70% 5.51% 15.73% 15.96% 19.59% 19.78% -
Total Cost 34,681 37,900 46,101 52,437 56,958 57,370 52,364 -23.96%
-
Net Worth 58,378 59,060 58,544 57,350 58,455 58,874 58,138 0.27%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,167 584 584 1,763 1,763 2,357 2,357 -37.33%
Div Payout % 121.62% 62.39% 26.86% 50.16% 34.58% 39.21% 38.05% -
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 58,378 59,060 58,544 57,350 58,455 58,874 58,138 0.27%
NOSH 77,837 77,710 78,059 77,500 77,941 78,499 78,565 -0.61%
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 2.69% 2.41% 4.51% 6.28% 8.22% 9.49% 10.58% -
ROE 1.64% 1.59% 3.72% 6.13% 8.72% 10.21% 10.66% -
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 45.79 49.98 61.85 72.20 79.62 80.74 74.54 -27.67%
EPS 1.23 1.21 2.79 4.54 6.54 7.66 7.89 -70.93%
DPS 1.50 0.75 0.75 2.25 2.25 3.00 3.00 -36.92%
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 10.24 12.72 14.75 16.36 16.70 15.43 -28.12%
EPS 0.25 0.25 0.57 0.93 1.34 1.58 1.63 -71.24%
DPS 0.31 0.15 0.15 0.46 0.46 0.62 0.62 -36.92%
NAPS 0.1539 0.1557 0.1543 0.1511 0.1541 0.1552 0.1532 0.30%
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 0.80 0.58 0.55 0.45 0.46 0.51 48.02%
P/EPS 34.05 33.17 12.91 8.82 5.50 4.83 4.82 266.85%
EY 2.94 3.01 7.74 11.34 18.17 20.70 20.75 -72.72%
DY 3.57 1.87 2.08 5.63 6.25 8.11 7.89 -40.97%
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 0.87 0.80 0.60 0.48 0.57 0.53 0.54 37.31%
P/EPS 32.43 33.17 13.27 7.72 6.88 5.61 5.07 243.41%
EY 3.08 3.01 7.53 12.96 14.54 17.81 19.72 -70.89%
DY 3.75 1.87 2.03 6.43 5.00 6.98 7.50 -36.92%
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