[TAFI] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 69.49%
YoY- 20.27%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 31,160 26,591 49,810 40,705 46,755 42,543 42,982 -5.21%
PBT 1,318 622 5,818 5,690 4,853 4,949 5,250 -20.56%
Tax 107 50 -985 -646 -659 -768 -552 -
NP 1,425 672 4,833 5,044 4,194 4,181 4,698 -18.02%
-
NP to SH 1,425 672 4,833 5,044 4,194 4,181 4,698 -18.02%
-
Tax Rate -8.12% -8.04% 16.93% 11.35% 13.58% 15.52% 10.51% -
Total Cost 29,735 25,919 44,977 35,661 42,561 38,362 38,284 -4.12%
-
Net Worth 59,959 59,386 58,939 54,380 50,042 0 27,604 13.79%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - 1,178 1,182 1,191 1,171 - -
Div Payout % - - 24.39% 23.44% 28.41% 28.01% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 59,959 59,386 58,939 54,380 50,042 0 27,604 13.79%
NOSH 77,868 78,139 78,585 78,812 79,431 78,073 52,084 6.92%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.57% 2.53% 9.70% 12.39% 8.97% 9.83% 10.93% -
ROE 2.38% 1.13% 8.20% 9.28% 8.38% 0.00% 17.02% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 40.02 34.03 63.38 51.65 58.86 54.49 82.52 -11.35%
EPS 1.83 0.86 6.15 6.40 5.28 5.36 9.02 -23.33%
DPS 0.00 0.00 1.50 1.50 1.50 1.50 0.00 -
NAPS 0.77 0.76 0.75 0.69 0.63 0.00 0.53 6.42%
Adjusted Per Share Value based on latest NOSH - 78,631
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 8.21 7.01 13.13 10.73 12.32 11.21 11.33 -5.22%
EPS 0.38 0.18 1.27 1.33 1.11 1.10 1.24 -17.88%
DPS 0.00 0.00 0.31 0.31 0.31 0.31 0.00 -
NAPS 0.158 0.1565 0.1553 0.1433 0.1319 0.00 0.0728 13.77%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.49 0.40 0.37 0.46 0.41 0.44 0.00 -
P/RPS 1.22 1.18 0.58 0.89 0.70 0.81 0.00 -
P/EPS 26.78 46.51 6.02 7.19 7.77 8.22 0.00 -
EY 3.73 2.15 16.62 13.91 12.88 12.17 0.00 -
DY 0.00 0.00 4.05 3.26 3.66 3.41 0.00 -
P/NAPS 0.64 0.53 0.49 0.67 0.65 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 26/11/09 26/11/08 28/11/07 27/11/06 18/11/05 31/01/05 -
Price 0.42 0.40 0.43 0.43 0.45 0.43 0.00 -
P/RPS 1.05 1.18 0.68 0.83 0.76 0.79 0.00 -
P/EPS 22.95 46.51 6.99 6.72 8.52 8.03 0.00 -
EY 4.36 2.15 14.30 14.88 11.73 12.45 0.00 -
DY 0.00 0.00 3.49 3.49 3.33 3.49 0.00 -
P/NAPS 0.55 0.53 0.57 0.62 0.71 0.00 0.00 -

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