[TAFI] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -2.09%
YoY- -17.45%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 60,628 61,374 62,340 61,500 57,712 54,276 56,724 4.54%
PBT 7,120 6,707 6,470 6,166 6,292 5,797 6,598 5.21%
Tax -712 -801 -878 -828 -840 -855 -1,024 -21.53%
NP 6,408 5,906 5,592 5,338 5,452 4,942 5,574 9.75%
-
NP to SH 6,408 5,906 5,592 5,338 5,452 4,942 5,574 9.75%
-
Tax Rate 10.00% 11.94% 13.57% 13.43% 13.35% 14.75% 15.52% -
Total Cost 54,220 55,468 56,748 56,162 52,260 49,334 51,149 3.96%
-
Net Worth 52,084 50,804 50,042 48,599 48,621 46,355 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 2,381 1,588 2,390 - 2,357 1,561 -
Div Payout % - 40.32% 28.41% 44.78% - 47.69% 28.01% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 52,084 50,804 50,042 48,599 48,621 46,355 0 -
NOSH 78,916 79,381 79,431 79,671 79,707 78,569 78,073 0.71%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.57% 9.62% 8.97% 8.68% 9.45% 9.11% 9.83% -
ROE 12.30% 11.63% 11.17% 10.98% 11.21% 10.66% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 76.83 77.32 78.48 77.19 72.40 69.08 72.65 3.80%
EPS 8.12 7.44 7.04 6.70 6.84 6.29 7.15 8.85%
DPS 0.00 3.00 2.00 3.00 0.00 3.00 2.00 -
NAPS 0.66 0.64 0.63 0.61 0.61 0.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,634
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.98 16.18 16.43 16.21 15.21 14.30 14.95 4.54%
EPS 1.69 1.56 1.47 1.41 1.44 1.30 1.47 9.75%
DPS 0.00 0.63 0.42 0.63 0.00 0.62 0.41 -
NAPS 0.1373 0.1339 0.1319 0.1281 0.1281 0.1222 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.43 0.44 0.41 0.44 0.46 0.40 0.44 -
P/RPS 0.56 0.57 0.52 0.57 0.64 0.58 0.61 -5.54%
P/EPS 5.30 5.91 5.82 6.57 6.73 6.36 6.16 -9.54%
EY 18.88 16.91 17.17 15.23 14.87 15.72 16.23 10.61%
DY 0.00 6.82 4.88 6.82 0.00 7.50 4.55 -
P/NAPS 0.65 0.69 0.65 0.72 0.75 0.68 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 28/02/07 27/11/06 24/08/06 19/05/06 27/02/06 18/11/05 -
Price 0.41 0.46 0.45 0.42 0.45 0.51 0.43 -
P/RPS 0.53 0.59 0.57 0.54 0.62 0.74 0.59 -6.90%
P/EPS 5.05 6.18 6.39 6.27 6.58 8.11 6.02 -11.06%
EY 19.80 16.17 15.64 15.95 15.20 12.33 16.61 12.43%
DY 0.00 6.52 4.44 7.14 0.00 5.88 4.65 -
P/NAPS 0.62 0.72 0.71 0.69 0.74 0.86 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