[TAFI] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 23.37%
YoY- 5.37%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 49,810 31,002 13,422 54,277 40,705 26,719 15,157 120.56%
PBT 5,818 3,669 1,376 7,349 5,690 3,294 1,780 119.76%
Tax -985 -720 -289 -1,126 -646 -318 -178 211.88%
NP 4,833 2,949 1,087 6,223 5,044 2,976 1,602 108.36%
-
NP to SH 4,833 2,949 1,087 6,223 5,044 2,976 1,602 108.36%
-
Tax Rate 16.93% 19.62% 21.00% 15.32% 11.35% 9.65% 10.00% -
Total Cost 44,977 28,053 12,335 48,054 35,661 23,743 13,555 121.97%
-
Net Worth 58,939 58,193 55,925 55,140 54,380 53,678 52,084 8.56%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,178 1,179 - 2,363 1,182 - - -
Div Payout % 24.39% 40.00% - 37.97% 23.44% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 58,939 58,193 55,925 55,140 54,380 53,678 52,084 8.56%
NOSH 78,585 78,640 78,768 78,772 78,812 78,938 78,916 -0.27%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.70% 9.51% 8.10% 11.47% 12.39% 11.14% 10.57% -
ROE 8.20% 5.07% 1.94% 11.29% 9.28% 5.54% 3.08% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 63.38 39.42 17.04 68.90 51.65 33.85 19.21 121.14%
EPS 6.15 3.75 1.38 7.90 6.40 3.77 2.03 108.95%
DPS 1.50 1.50 0.00 3.00 1.50 0.00 0.00 -
NAPS 0.75 0.74 0.71 0.70 0.69 0.68 0.66 8.87%
Adjusted Per Share Value based on latest NOSH - 78,600
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.13 8.17 3.54 14.30 10.73 7.04 3.99 120.75%
EPS 1.27 0.78 0.29 1.64 1.33 0.78 0.42 108.68%
DPS 0.31 0.31 0.00 0.62 0.31 0.00 0.00 -
NAPS 0.1553 0.1534 0.1474 0.1453 0.1433 0.1415 0.1373 8.53%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.37 0.38 0.38 0.44 0.46 0.46 0.43 -
P/RPS 0.58 0.96 2.23 0.64 0.89 1.36 2.24 -59.27%
P/EPS 6.02 10.13 27.54 5.57 7.19 12.20 21.18 -56.67%
EY 16.62 9.87 3.63 17.95 13.91 8.20 4.72 130.92%
DY 4.05 3.95 0.00 6.82 3.26 0.00 0.00 -
P/NAPS 0.49 0.51 0.54 0.63 0.67 0.68 0.65 -17.12%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 26/08/08 28/05/08 28/02/08 28/11/07 30/08/07 25/05/07 -
Price 0.43 0.40 0.60 0.39 0.43 0.46 0.41 -
P/RPS 0.68 1.01 3.52 0.57 0.83 1.36 2.13 -53.19%
P/EPS 6.99 10.67 43.48 4.94 6.72 12.20 20.20 -50.61%
EY 14.30 9.38 2.30 20.26 14.88 8.20 4.95 102.44%
DY 3.49 3.75 0.00 7.69 3.49 0.00 0.00 -
P/NAPS 0.57 0.54 0.85 0.56 0.62 0.68 0.62 -5.43%

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