[TAFI] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -53.24%
YoY- 17.39%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 72,804 43,539 29,387 27,196 22,897 28,227 26,106 18.63%
PBT 11,306 5,534 -9,407 -3,762 -4,613 -3,259 -6,454 -
Tax -1,256 -53 -114 -49 0 0 181 -
NP 10,050 5,481 -9,521 -3,811 -4,613 -3,259 -6,273 -
-
NP to SH 10,050 5,481 -9,521 -3,811 -4,613 -3,024 -6,273 -
-
Tax Rate 11.11% 0.96% - - - - - -
Total Cost 62,754 38,058 38,908 31,007 27,510 31,486 32,379 11.65%
-
Net Worth 79,679 65,694 31,758 41,053 44,926 48,799 51,898 7.40%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 79,679 65,694 31,758 41,053 44,926 48,799 51,898 7.40%
NOSH 379,427 123,935 80,000 80,000 80,000 80,000 80,000 29.60%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 13.80% 12.59% -32.40% -14.01% -20.15% -11.55% -24.03% -
ROE 12.61% 8.34% -29.98% -9.28% -10.27% -6.20% -12.09% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 19.19 34.46 37.94 35.11 29.56 36.44 33.70 -8.95%
EPS 2.66 5.28 -12.29 -4.92 -5.95 -3.90 -8.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.52 0.41 0.53 0.58 0.63 0.67 -17.57%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 19.19 11.47 7.75 7.17 6.03 7.44 6.88 18.63%
EPS 2.66 1.44 -2.51 -1.00 -1.22 -0.80 -1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.1731 0.0837 0.1082 0.1184 0.1286 0.1368 7.40%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.70 2.20 0.63 0.33 0.31 0.40 0.37 -
P/RPS 3.65 6.38 1.66 0.94 1.05 1.10 1.10 22.11%
P/EPS 26.43 50.71 -5.13 -6.71 -5.21 -10.25 -4.57 -
EY 3.78 1.97 -19.51 -14.91 -19.21 -9.76 -21.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 4.23 1.54 0.62 0.53 0.63 0.55 34.98%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 23/02/21 25/02/20 20/02/19 27/02/18 24/02/17 -
Price 0.60 0.655 0.62 0.29 0.29 0.39 0.435 -
P/RPS 3.13 1.90 1.63 0.83 0.98 1.07 1.29 15.91%
P/EPS 22.65 15.10 -5.04 -5.89 -4.87 -9.99 -5.37 -
EY 4.41 6.62 -19.83 -16.97 -20.54 -10.01 -18.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 1.26 1.51 0.55 0.50 0.62 0.65 27.99%

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