[TAFI] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 5.48%
YoY- -18.08%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 26,591 17,223 7,318 62,056 49,810 31,002 13,422 57.67%
PBT 622 -94 -519 6,066 5,818 3,669 1,376 -41.07%
Tax 50 121 23 -968 -985 -720 -289 -
NP 672 27 -496 5,098 4,833 2,949 1,087 -27.40%
-
NP to SH 672 27 -496 5,098 4,833 2,949 1,087 -27.40%
-
Tax Rate -8.04% - - 15.96% 16.93% 19.62% 21.00% -
Total Cost 25,919 17,196 7,814 56,958 44,977 28,053 12,335 63.97%
-
Net Worth 59,386 67,500 57,350 58,823 58,939 58,193 55,925 4.08%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 1,764 1,178 1,179 - -
Div Payout % - - - 34.62% 24.39% 40.00% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 59,386 67,500 57,350 58,823 58,939 58,193 55,925 4.08%
NOSH 78,139 90,000 77,500 78,430 78,585 78,640 78,768 -0.53%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.53% 0.16% -6.78% 8.22% 9.70% 9.51% 8.10% -
ROE 1.13% 0.04% -0.86% 8.67% 8.20% 5.07% 1.94% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 34.03 19.14 9.44 79.12 63.38 39.42 17.04 58.51%
EPS 0.86 0.03 -0.64 6.50 6.15 3.75 1.38 -27.01%
DPS 0.00 0.00 0.00 2.25 1.50 1.50 0.00 -
NAPS 0.76 0.75 0.74 0.75 0.75 0.74 0.71 4.63%
Adjusted Per Share Value based on latest NOSH - 77,941
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.01 4.54 1.93 16.36 13.13 8.17 3.54 57.62%
EPS 0.18 0.01 -0.13 1.34 1.27 0.78 0.29 -27.21%
DPS 0.00 0.00 0.00 0.47 0.31 0.31 0.00 -
NAPS 0.1565 0.1779 0.1511 0.155 0.1553 0.1534 0.1474 4.07%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.40 0.36 0.40 0.36 0.37 0.38 0.38 -
P/RPS 1.18 1.88 4.24 0.45 0.58 0.96 2.23 -34.55%
P/EPS 46.51 1,200.00 -62.50 5.54 6.02 10.13 27.54 41.76%
EY 2.15 0.08 -1.60 18.06 16.62 9.87 3.63 -29.45%
DY 0.00 0.00 0.00 6.25 4.05 3.95 0.00 -
P/NAPS 0.53 0.48 0.54 0.48 0.49 0.51 0.54 -1.23%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 21/05/09 26/02/09 26/11/08 26/08/08 28/05/08 -
Price 0.40 0.37 0.35 0.45 0.43 0.40 0.60 -
P/RPS 1.18 1.93 3.71 0.57 0.68 1.01 3.52 -51.71%
P/EPS 46.51 1,233.33 -54.69 6.92 6.99 10.67 43.48 4.58%
EY 2.15 0.08 -1.83 14.44 14.30 9.38 2.30 -4.39%
DY 0.00 0.00 0.00 5.00 3.49 3.75 0.00 -
P/NAPS 0.53 0.49 0.47 0.60 0.57 0.54 0.85 -26.99%

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