[TAFI] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 57.14%
YoY- 0.31%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 26,719 15,157 61,374 46,755 30,750 14,428 54,276 -37.73%
PBT 3,294 1,780 6,707 4,853 3,083 1,573 5,797 -31.46%
Tax -318 -178 -801 -659 -414 -210 -855 -48.37%
NP 2,976 1,602 5,906 4,194 2,669 1,363 4,942 -28.75%
-
NP to SH 2,976 1,602 5,906 4,194 2,669 1,363 4,942 -28.75%
-
Tax Rate 9.65% 10.00% 11.94% 13.58% 13.43% 13.35% 14.75% -
Total Cost 23,743 13,555 55,468 42,561 28,081 13,065 49,334 -38.66%
-
Net Worth 53,678 52,084 50,804 50,042 48,599 48,621 46,355 10.30%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,381 1,191 1,195 - 2,357 -
Div Payout % - - 40.32% 28.41% 44.78% - 47.69% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 53,678 52,084 50,804 50,042 48,599 48,621 46,355 10.30%
NOSH 78,938 78,916 79,381 79,431 79,671 79,707 78,569 0.31%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.14% 10.57% 9.62% 8.97% 8.68% 9.45% 9.11% -
ROE 5.54% 3.08% 11.63% 8.38% 5.49% 2.80% 10.66% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 33.85 19.21 77.32 58.86 38.60 18.10 69.08 -37.92%
EPS 3.77 2.03 7.44 5.28 3.35 1.71 6.29 -28.97%
DPS 0.00 0.00 3.00 1.50 1.50 0.00 3.00 -
NAPS 0.68 0.66 0.64 0.63 0.61 0.61 0.59 9.95%
Adjusted Per Share Value based on latest NOSH - 79,842
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.04 3.99 16.18 12.32 8.10 3.80 14.30 -37.73%
EPS 0.78 0.42 1.56 1.11 0.70 0.36 1.30 -28.92%
DPS 0.00 0.00 0.63 0.31 0.31 0.00 0.62 -
NAPS 0.1415 0.1373 0.1339 0.1319 0.1281 0.1281 0.1222 10.29%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.46 0.43 0.44 0.41 0.44 0.46 0.40 -
P/RPS 1.36 2.24 0.57 0.70 1.14 2.54 0.58 76.77%
P/EPS 12.20 21.18 5.91 7.77 13.13 26.90 6.36 54.56%
EY 8.20 4.72 16.91 12.88 7.61 3.72 15.72 -35.27%
DY 0.00 0.00 6.82 3.66 3.41 0.00 7.50 -
P/NAPS 0.68 0.65 0.69 0.65 0.72 0.75 0.68 0.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 25/05/07 28/02/07 27/11/06 24/08/06 19/05/06 27/02/06 -
Price 0.46 0.41 0.46 0.45 0.42 0.45 0.51 -
P/RPS 1.36 2.13 0.59 0.76 1.09 2.49 0.74 50.20%
P/EPS 12.20 20.20 6.18 8.52 12.54 26.32 8.11 31.38%
EY 8.20 4.95 16.17 11.73 7.98 3.80 12.33 -23.86%
DY 0.00 0.00 6.52 3.33 3.57 0.00 5.88 -
P/NAPS 0.68 0.62 0.72 0.71 0.69 0.74 0.86 -14.52%

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