[TAFI] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1559.26%
YoY- -86.1%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 37,805 39,872 41,546 35,454 66,413 54,273 62,340 -7.99%
PBT -1,814 -804 1,757 829 7,757 7,586 6,470 -
Tax -129 220 142 66 -1,313 -861 -878 -27.33%
NP -1,944 -584 1,900 896 6,444 6,725 5,592 -
-
NP to SH -1,944 -584 1,900 896 6,444 6,725 5,592 -
-
Tax Rate - - -8.08% -7.96% 16.93% 11.35% 13.57% -
Total Cost 39,749 40,456 39,646 34,558 59,969 47,548 56,748 -5.75%
-
Net Worth 58,164 59,442 59,959 59,386 58,939 54,380 50,042 2.53%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 1,571 1,576 1,588 -
Div Payout % - - - - 24.39% 23.44% 28.41% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 58,164 59,442 59,959 59,386 58,939 54,380 50,042 2.53%
NOSH 77,553 78,214 77,868 78,139 78,585 78,812 79,431 -0.39%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -5.14% -1.46% 4.57% 2.53% 9.70% 12.39% 8.97% -
ROE -3.34% -0.98% 3.17% 1.51% 10.93% 12.37% 11.17% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 48.75 50.98 53.35 45.37 84.51 68.86 78.48 -7.62%
EPS -2.51 -0.75 2.44 1.15 8.20 8.53 7.04 -
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 0.75 0.76 0.77 0.76 0.75 0.69 0.63 2.94%
Adjusted Per Share Value based on latest NOSH - 77,710
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.96 10.51 10.95 9.34 17.50 14.30 16.43 -7.99%
EPS -0.51 -0.15 0.50 0.24 1.70 1.77 1.47 -
DPS 0.00 0.00 0.00 0.00 0.41 0.42 0.42 -
NAPS 0.1533 0.1567 0.158 0.1565 0.1553 0.1433 0.1319 2.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.34 0.245 0.49 0.40 0.37 0.46 0.41 -
P/RPS 0.70 0.48 0.92 0.88 0.44 0.67 0.52 5.07%
P/EPS -13.56 -32.81 20.08 34.88 4.51 5.39 5.82 -
EY -7.37 -3.05 4.98 2.87 22.16 18.55 17.17 -
DY 0.00 0.00 0.00 0.00 5.41 4.35 4.88 -
P/NAPS 0.45 0.32 0.64 0.53 0.49 0.67 0.65 -5.93%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 21/11/11 25/11/10 26/11/09 26/11/08 28/11/07 27/11/06 -
Price 0.25 0.28 0.42 0.40 0.43 0.43 0.45 -
P/RPS 0.51 0.55 0.79 0.88 0.51 0.62 0.57 -1.83%
P/EPS -9.97 -37.50 17.21 34.88 5.24 5.04 6.39 -
EY -10.03 -2.67 5.81 2.87 19.07 19.84 15.64 -
DY 0.00 0.00 0.00 0.00 4.65 4.65 4.44 -
P/NAPS 0.33 0.37 0.55 0.53 0.57 0.62 0.71 -11.97%

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