[TAFI] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 83.93%
YoY- 157.57%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 68,329 66,672 48,356 43,539 33,190 30,504 37,372 49.46%
PBT 13,618 5,004 728 5,534 3,050 732 4,440 110.95%
Tax -565 102 0 -53 -70 -106 -212 92.10%
NP 13,053 5,106 728 5,481 2,980 626 4,228 111.87%
-
NP to SH 13,053 5,106 728 5,481 2,980 626 4,228 111.87%
-
Tax Rate 4.15% -2.04% 0.00% 0.96% 2.30% 14.48% 4.77% -
Total Cost 55,276 61,566 47,628 38,058 30,210 29,878 33,144 40.58%
-
Net Worth 79,679 72,091 69,628 65,694 78,079 58,791 32,533 81.59%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 79,679 72,091 69,628 65,694 78,079 58,791 32,533 81.59%
NOSH 379,427 379,427 379,427 123,935 123,935 123,935 80,000 182.02%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 19.10% 7.66% 1.51% 12.59% 8.98% 2.05% 11.31% -
ROE 16.38% 7.08% 1.05% 8.34% 3.82% 1.06% 13.00% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 18.01 17.57 12.92 34.46 26.78 35.80 48.25 -48.12%
EPS 3.45 1.36 0.20 5.28 3.08 0.76 5.44 -26.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.186 0.52 0.63 0.69 0.42 -36.97%
Adjusted Per Share Value based on latest NOSH - 123,935
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 18.01 17.57 12.74 11.47 8.75 8.04 9.85 49.47%
EPS 3.45 1.36 0.19 1.44 0.79 0.16 1.11 112.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.1835 0.1731 0.2058 0.1549 0.0857 81.65%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.49 0.465 0.745 2.20 2.58 1.14 0.66 -
P/RPS 2.72 2.65 5.77 6.38 9.63 3.18 1.37 57.90%
P/EPS 14.24 34.55 383.09 50.71 107.30 155.17 12.09 11.51%
EY 7.02 2.89 0.26 1.97 0.93 0.64 8.27 -10.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.45 4.01 4.23 4.10 1.65 1.57 30.07%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 16/11/22 24/08/22 27/05/22 24/02/22 12/11/21 22/09/21 25/05/21 -
Price 0.585 0.43 0.54 0.655 3.75 2.69 0.645 -
P/RPS 3.25 2.45 4.18 1.90 14.00 7.51 1.34 80.42%
P/EPS 17.00 31.95 277.67 15.10 155.96 366.14 11.82 27.38%
EY 5.88 3.13 0.36 6.62 0.64 0.27 8.46 -21.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 2.26 2.90 1.26 5.95 3.90 1.54 48.55%

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