[TAFI] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 69.49%
YoY- 20.27%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 31,002 13,422 54,277 40,705 26,719 15,157 61,374 -36.59%
PBT 3,669 1,376 7,349 5,690 3,294 1,780 6,707 -33.13%
Tax -720 -289 -1,126 -646 -318 -178 -801 -6.86%
NP 2,949 1,087 6,223 5,044 2,976 1,602 5,906 -37.08%
-
NP to SH 2,949 1,087 6,223 5,044 2,976 1,602 5,906 -37.08%
-
Tax Rate 19.62% 21.00% 15.32% 11.35% 9.65% 10.00% 11.94% -
Total Cost 28,053 12,335 48,054 35,661 23,743 13,555 55,468 -36.54%
-
Net Worth 58,193 55,925 55,140 54,380 53,678 52,084 50,804 9.48%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,179 - 2,363 1,182 - - 2,381 -37.43%
Div Payout % 40.00% - 37.97% 23.44% - - 40.32% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 58,193 55,925 55,140 54,380 53,678 52,084 50,804 9.48%
NOSH 78,640 78,768 78,772 78,812 78,938 78,916 79,381 -0.62%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.51% 8.10% 11.47% 12.39% 11.14% 10.57% 9.62% -
ROE 5.07% 1.94% 11.29% 9.28% 5.54% 3.08% 11.63% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 39.42 17.04 68.90 51.65 33.85 19.21 77.32 -36.20%
EPS 3.75 1.38 7.90 6.40 3.77 2.03 7.44 -36.69%
DPS 1.50 0.00 3.00 1.50 0.00 0.00 3.00 -37.03%
NAPS 0.74 0.71 0.70 0.69 0.68 0.66 0.64 10.17%
Adjusted Per Share Value based on latest NOSH - 78,631
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.17 3.54 14.30 10.73 7.04 3.99 16.18 -36.61%
EPS 0.78 0.29 1.64 1.33 0.78 0.42 1.56 -37.03%
DPS 0.31 0.00 0.62 0.31 0.00 0.00 0.63 -37.69%
NAPS 0.1534 0.1474 0.1453 0.1433 0.1415 0.1373 0.1339 9.49%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.38 0.38 0.44 0.46 0.46 0.43 0.44 -
P/RPS 0.96 2.23 0.64 0.89 1.36 2.24 0.57 41.60%
P/EPS 10.13 27.54 5.57 7.19 12.20 21.18 5.91 43.27%
EY 9.87 3.63 17.95 13.91 8.20 4.72 16.91 -30.18%
DY 3.95 0.00 6.82 3.26 0.00 0.00 6.82 -30.54%
P/NAPS 0.51 0.54 0.63 0.67 0.68 0.65 0.69 -18.26%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 28/05/08 28/02/08 28/11/07 30/08/07 25/05/07 28/02/07 -
Price 0.40 0.60 0.39 0.43 0.46 0.41 0.46 -
P/RPS 1.01 3.52 0.57 0.83 1.36 2.13 0.59 43.14%
P/EPS 10.67 43.48 4.94 6.72 12.20 20.20 6.18 43.96%
EY 9.38 2.30 20.26 14.88 8.20 4.95 16.17 -30.46%
DY 3.75 0.00 7.69 3.49 0.00 0.00 6.52 -30.86%
P/NAPS 0.54 0.85 0.56 0.62 0.68 0.62 0.72 -17.46%

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