[TAFI] QoQ 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- 50.51%
YoY- 35.61%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 17,580 13,422 13,572 13,986 11,562 15,157 14,619 13.09%
PBT 2,293 1,376 1,659 2,396 1,514 1,780 1,854 15.23%
Tax -431 -289 -480 -328 -140 -178 -142 109.77%
NP 1,862 1,087 1,179 2,068 1,374 1,602 1,712 5.76%
-
NP to SH 1,862 1,087 1,179 2,068 1,374 1,602 1,712 5.76%
-
Tax Rate 18.80% 21.00% 28.93% 13.69% 9.25% 10.00% 7.66% -
Total Cost 15,718 12,335 12,393 11,918 10,188 13,555 12,907 14.05%
-
Net Worth 58,138 55,925 55,019 54,255 53,696 52,084 50,725 9.52%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,178 - 1,179 - - - 1,188 -0.56%
Div Payout % 63.29% - 100.00% - - - 69.44% -
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 58,138 55,925 55,019 54,255 53,696 52,084 50,725 9.52%
NOSH 78,565 78,768 78,600 78,631 78,965 78,916 79,259 -0.58%
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 10.59% 8.10% 8.69% 14.79% 11.88% 10.57% 11.71% -
ROE 3.20% 1.94% 2.14% 3.81% 2.56% 3.08% 3.38% -
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 22.38 17.04 17.27 17.79 14.64 19.21 18.44 13.79%
EPS 2.37 1.38 1.50 2.63 1.74 2.03 2.16 6.38%
DPS 1.50 0.00 1.50 0.00 0.00 0.00 1.50 0.00%
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 4.63 3.54 3.58 3.69 3.05 3.99 3.85 13.09%
EPS 0.49 0.29 0.31 0.55 0.36 0.42 0.45 5.84%
DPS 0.31 0.00 0.31 0.00 0.00 0.00 0.31 0.00%
NAPS 0.1532 0.1474 0.145 0.143 0.1415 0.1373 0.1337 9.51%
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 1.70 2.23 2.55 2.59 3.14 2.24 2.39 -20.33%
P/EPS 16.03 27.54 29.33 17.49 26.44 21.18 20.37 -14.77%
EY 6.24 3.63 3.41 5.72 3.78 4.72 4.91 17.34%
DY 3.95 0.00 3.41 0.00 0.00 0.00 3.41 10.30%
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 1.79 3.52 2.26 2.42 3.14 2.13 2.49 -19.76%
P/EPS 16.88 43.48 26.00 16.35 26.44 20.20 21.30 -14.37%
EY 5.92 2.30 3.85 6.12 3.78 4.95 4.70 16.64%
DY 3.75 0.00 3.85 0.00 0.00 0.00 3.26 9.79%
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