[TAFI] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 18.2%
YoY- 527.16%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 46,755 30,750 14,428 54,276 42,543 28,613 13,503 128.70%
PBT 4,853 3,083 1,573 5,797 4,949 3,569 1,526 116.10%
Tax -659 -414 -210 -855 -768 -336 -132 191.82%
NP 4,194 2,669 1,363 4,942 4,181 3,233 1,394 108.26%
-
NP to SH 4,194 2,669 1,363 4,942 4,181 3,233 1,394 108.26%
-
Tax Rate 13.58% 13.43% 13.35% 14.75% 15.52% 9.41% 8.65% -
Total Cost 42,561 28,081 13,065 49,334 38,362 25,380 12,109 130.99%
-
Net Worth 50,042 48,599 48,621 46,355 0 0 43,006 10.61%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,191 1,195 - 2,357 1,171 1,154 - -
Div Payout % 28.41% 44.78% - 47.69% 28.01% 35.72% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 50,042 48,599 48,621 46,355 0 0 43,006 10.61%
NOSH 79,431 79,671 79,707 78,569 78,073 76,981 74,148 4.69%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.97% 8.68% 9.45% 9.11% 9.83% 11.30% 10.32% -
ROE 8.38% 5.49% 2.80% 10.66% 0.00% 0.00% 3.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 58.86 38.60 18.10 69.08 54.49 37.17 18.21 118.45%
EPS 5.28 3.35 1.71 6.29 5.36 4.20 1.88 98.93%
DPS 1.50 1.50 0.00 3.00 1.50 1.50 0.00 -
NAPS 0.63 0.61 0.61 0.59 0.00 0.00 0.58 5.66%
Adjusted Per Share Value based on latest NOSH - 79,344
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.32 8.10 3.80 14.30 11.21 7.54 3.56 128.61%
EPS 1.11 0.70 0.36 1.30 1.10 0.85 0.37 107.86%
DPS 0.31 0.31 0.00 0.62 0.31 0.30 0.00 -
NAPS 0.1319 0.1281 0.1281 0.1222 0.00 0.00 0.1133 10.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.41 0.44 0.46 0.40 0.44 0.44 0.59 -
P/RPS 0.70 1.14 2.54 0.58 0.81 1.18 3.24 -63.96%
P/EPS 7.77 13.13 26.90 6.36 8.22 10.48 31.38 -60.53%
EY 12.88 7.61 3.72 15.72 12.17 9.54 3.19 153.34%
DY 3.66 3.41 0.00 7.50 3.41 3.41 0.00 -
P/NAPS 0.65 0.72 0.75 0.68 0.00 0.00 1.02 -25.92%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 24/08/06 19/05/06 27/02/06 18/11/05 19/08/05 16/05/05 -
Price 0.45 0.42 0.45 0.51 0.43 0.50 0.49 -
P/RPS 0.76 1.09 2.49 0.74 0.79 1.35 2.69 -56.91%
P/EPS 8.52 12.54 26.32 8.11 8.03 11.91 26.06 -52.50%
EY 11.73 7.98 3.80 12.33 12.45 8.40 3.84 110.38%
DY 3.33 3.57 0.00 5.88 3.49 3.00 0.00 -
P/NAPS 0.71 0.69 0.74 0.86 0.00 0.00 0.84 -10.59%

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