[TAFI] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1559.26%
YoY- -86.1%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 40,752 41,304 35,641 35,454 34,446 29,272 62,056 -24.50%
PBT 3,104 1,980 1,037 829 -188 -2,076 6,066 -36.10%
Tax 486 436 -76 66 242 92 -968 -
NP 3,590 2,416 961 896 54 -1,984 5,098 -20.89%
-
NP to SH 3,590 2,416 961 896 54 -1,984 5,098 -20.89%
-
Tax Rate -15.66% -22.02% 7.33% -7.96% - - 15.96% -
Total Cost 37,162 38,888 34,680 34,558 34,392 31,256 56,958 -24.83%
-
Net Worth 60,610 58,851 58,536 59,386 67,500 57,350 58,823 2.02%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 1,170 - - - 1,764 -
Div Payout % - - 121.82% - - - 34.62% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 60,610 58,851 58,536 59,386 67,500 57,350 58,823 2.02%
NOSH 77,705 77,435 78,048 78,139 90,000 77,500 78,430 -0.61%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.81% 5.85% 2.70% 2.53% 0.16% -6.78% 8.22% -
ROE 5.92% 4.11% 1.64% 1.51% 0.08% -3.46% 8.67% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 52.44 53.34 45.67 45.37 38.27 37.77 79.12 -24.03%
EPS 4.62 3.12 1.23 1.15 0.06 -2.56 6.50 -20.40%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 2.25 -
NAPS 0.78 0.76 0.75 0.76 0.75 0.74 0.75 2.65%
Adjusted Per Share Value based on latest NOSH - 77,710
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.74 10.89 9.39 9.34 9.08 7.71 16.36 -24.52%
EPS 0.95 0.64 0.25 0.24 0.01 -0.52 1.34 -20.54%
DPS 0.00 0.00 0.31 0.00 0.00 0.00 0.47 -
NAPS 0.1597 0.1551 0.1543 0.1565 0.1779 0.1511 0.155 2.01%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.39 0.40 0.42 0.40 0.36 0.40 0.36 -
P/RPS 0.74 0.75 0.92 0.88 0.94 1.06 0.45 39.44%
P/EPS 8.44 12.82 34.11 34.88 600.00 -15.63 5.54 32.50%
EY 11.85 7.80 2.93 2.87 0.17 -6.40 18.06 -24.54%
DY 0.00 0.00 3.57 0.00 0.00 0.00 6.25 -
P/NAPS 0.50 0.53 0.56 0.53 0.48 0.54 0.48 2.76%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 26/11/09 27/08/09 21/05/09 26/02/09 -
Price 0.31 0.37 0.40 0.40 0.37 0.35 0.45 -
P/RPS 0.59 0.69 0.88 0.88 0.97 0.93 0.57 2.33%
P/EPS 6.71 11.86 32.49 34.88 616.67 -13.67 6.92 -2.03%
EY 14.90 8.43 3.08 2.87 0.16 -7.31 14.44 2.11%
DY 0.00 0.00 3.75 0.00 0.00 0.00 5.00 -
P/NAPS 0.40 0.49 0.53 0.53 0.49 0.47 0.60 -23.74%

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