[TAFI] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 26.25%
YoY- 24.13%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 55,324 57,343 62,103 61,374 58,488 56,413 55,201 0.14%
PBT 7,544 6,918 6,914 6,707 5,424 5,034 5,660 21.09%
Tax -788 -705 -769 -801 -746 -933 -933 -10.64%
NP 6,756 6,213 6,145 5,906 4,678 4,101 4,727 26.85%
-
NP to SH 6,756 6,213 6,145 5,906 4,678 4,101 4,727 26.85%
-
Tax Rate 10.45% 10.19% 11.12% 11.94% 13.75% 18.53% 16.48% -
Total Cost 48,568 51,130 55,958 55,468 53,810 52,312 50,474 -2.53%
-
Net Worth 54,255 53,696 52,084 50,725 50,301 48,576 48,621 7.57%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,188 1,188 2,383 2,383 2,384 2,384 2,390 -37.22%
Div Payout % 17.60% 19.14% 38.79% 40.36% 50.98% 58.15% 50.56% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 54,255 53,696 52,084 50,725 50,301 48,576 48,621 7.57%
NOSH 78,631 78,965 78,916 79,259 79,842 79,634 79,707 -0.90%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.21% 10.83% 9.89% 9.62% 8.00% 7.27% 8.56% -
ROE 12.45% 11.57% 11.80% 11.64% 9.30% 8.44% 9.72% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 70.36 72.62 78.69 77.43 73.25 70.84 69.25 1.06%
EPS 8.59 7.87 7.79 7.45 5.86 5.15 5.93 27.99%
DPS 1.50 1.50 3.00 3.00 3.00 3.00 3.00 -36.97%
NAPS 0.69 0.68 0.66 0.64 0.63 0.61 0.61 8.55%
Adjusted Per Share Value based on latest NOSH - 79,259
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.58 15.11 16.37 16.18 15.41 14.87 14.55 0.13%
EPS 1.78 1.64 1.62 1.56 1.23 1.08 1.25 26.54%
DPS 0.31 0.31 0.63 0.63 0.63 0.63 0.63 -37.64%
NAPS 0.143 0.1415 0.1373 0.1337 0.1326 0.128 0.1281 7.60%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.46 0.46 0.43 0.44 0.41 0.44 0.46 -
P/RPS 0.65 0.63 0.55 0.57 0.56 0.62 0.66 -1.01%
P/EPS 5.35 5.85 5.52 5.90 7.00 8.54 7.76 -21.94%
EY 18.68 17.10 18.11 16.94 14.29 11.70 12.89 28.03%
DY 3.26 3.26 6.98 6.82 7.32 6.82 6.52 -36.97%
P/NAPS 0.67 0.68 0.65 0.69 0.65 0.72 0.75 -7.23%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 30/08/07 25/05/07 28/02/07 27/11/06 24/08/06 19/05/06 -
Price 0.43 0.46 0.41 0.46 0.45 0.42 0.45 -
P/RPS 0.61 0.63 0.52 0.59 0.61 0.59 0.65 -4.14%
P/EPS 5.00 5.85 5.27 6.17 7.68 8.16 7.59 -24.27%
EY 19.98 17.10 18.99 16.20 13.02 12.26 13.18 31.92%
DY 3.49 3.26 7.32 6.52 6.67 7.14 6.67 -35.04%
P/NAPS 0.62 0.68 0.62 0.72 0.71 0.69 0.74 -11.11%

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