[TAFI] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7.25%
YoY- -81.15%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 36,353 42,044 39,781 35,641 62,056 54,277 61,374 -8.35%
PBT -1,595 -724 1,019 1,037 6,066 7,349 6,707 -
Tax -72 716 57 -76 -968 -1,126 -801 -33.04%
NP -1,667 -8 1,076 961 5,098 6,223 5,906 -
-
NP to SH -1,667 -8 1,076 961 5,098 6,223 5,906 -
-
Tax Rate - - -5.59% 7.33% 15.96% 15.32% 11.94% -
Total Cost 38,020 42,052 38,705 34,680 56,958 48,054 55,468 -6.09%
-
Net Worth 58,151 59,808 59,605 58,536 58,823 55,140 50,804 2.27%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 1,170 1,764 2,363 2,381 -
Div Payout % - - - 121.82% 34.62% 37.97% 40.32% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 58,151 59,808 59,605 58,536 58,823 55,140 50,804 2.27%
NOSH 77,534 80,000 77,410 78,048 78,430 78,772 79,381 -0.39%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -4.59% -0.02% 2.70% 2.70% 8.22% 11.47% 9.62% -
ROE -2.87% -0.01% 1.81% 1.64% 8.67% 11.29% 11.63% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 46.89 54.13 51.39 45.67 79.12 68.90 77.32 -7.99%
EPS -2.15 -0.01 1.39 1.23 6.50 7.90 7.44 -
DPS 0.00 0.00 0.00 1.50 2.25 3.00 3.00 -
NAPS 0.75 0.77 0.77 0.75 0.75 0.70 0.64 2.67%
Adjusted Per Share Value based on latest NOSH - 77,837
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.58 11.08 10.48 9.39 16.36 14.30 16.18 -8.35%
EPS -0.44 0.00 0.28 0.25 1.34 1.64 1.56 -
DPS 0.00 0.00 0.00 0.31 0.47 0.62 0.63 -
NAPS 0.1533 0.1576 0.1571 0.1543 0.155 0.1453 0.1339 2.27%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.24 0.24 0.32 0.42 0.36 0.44 0.44 -
P/RPS 0.51 0.44 0.62 0.92 0.45 0.64 0.57 -1.83%
P/EPS -11.16 -2,330.19 23.02 34.11 5.54 5.57 5.91 -
EY -8.96 -0.04 4.34 2.93 18.06 17.95 16.91 -
DY 0.00 0.00 0.00 3.57 6.25 6.82 6.82 -
P/NAPS 0.32 0.31 0.42 0.56 0.48 0.63 0.69 -12.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 25/02/10 26/02/09 28/02/08 28/02/07 -
Price 0.22 0.25 0.31 0.40 0.45 0.39 0.46 -
P/RPS 0.47 0.46 0.60 0.88 0.57 0.57 0.59 -3.71%
P/EPS -10.23 -2,427.28 22.30 32.49 6.92 4.94 6.18 -
EY -9.77 -0.04 4.48 3.08 14.44 20.26 16.17 -
DY 0.00 0.00 0.00 3.75 5.00 7.69 6.52 -
P/NAPS 0.29 0.32 0.40 0.53 0.60 0.56 0.72 -14.05%

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