[TAFI] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[TAFI] TAFI INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -55.35%
YoY- 8.68%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 7,999 12,140 8,621 9,050 12,246 13,572 14,619 -9.55%
PBT -234 -121 -299 414 248 1,659 1,854 -
Tax 25 551 -50 -126 17 -480 -142 -
NP -209 430 -349 288 265 1,179 1,712 -
-
NP to SH -209 430 -349 288 265 1,179 1,712 -
-
Tax Rate - - - 30.43% -6.85% 28.93% 7.66% -
Total Cost 8,208 11,710 8,970 8,762 11,981 12,393 12,907 -7.26%
-
Net Worth 58,055 59,808 59,717 58,378 58,455 55,019 50,725 2.27%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 1,167 584 1,179 1,188 -
Div Payout % - - - 405.41% 220.59% 100.00% 69.44% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 58,055 59,808 59,717 58,378 58,455 55,019 50,725 2.27%
NOSH 77,407 80,000 77,555 77,837 77,941 78,600 79,259 -0.39%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -2.61% 3.54% -4.05% 3.18% 2.16% 8.69% 11.71% -
ROE -0.36% 0.72% -0.58% 0.49% 0.45% 2.14% 3.38% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.33 15.63 11.12 11.63 15.71 17.27 18.44 -9.19%
EPS -0.27 0.55 -0.45 0.37 0.34 1.50 2.16 -
DPS 0.00 0.00 0.00 1.50 0.75 1.50 1.50 -
NAPS 0.75 0.77 0.77 0.75 0.75 0.70 0.64 2.67%
Adjusted Per Share Value based on latest NOSH - 77,837
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.11 3.20 2.27 2.39 3.23 3.58 3.85 -9.52%
EPS -0.06 0.11 -0.09 0.08 0.07 0.31 0.45 -
DPS 0.00 0.00 0.00 0.31 0.15 0.31 0.31 -
NAPS 0.153 0.1576 0.1574 0.1539 0.1541 0.145 0.1337 2.27%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.24 0.24 0.32 0.42 0.36 0.44 0.44 -
P/RPS 2.32 1.54 2.88 3.61 2.29 2.55 2.39 -0.49%
P/EPS -88.89 43.35 -71.11 113.51 105.88 29.33 20.37 -
EY -1.13 2.31 -1.41 0.88 0.94 3.41 4.91 -
DY 0.00 0.00 0.00 3.57 2.08 3.41 3.41 -
P/NAPS 0.32 0.31 0.42 0.56 0.48 0.63 0.69 -12.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 25/02/10 26/02/09 28/02/08 28/02/07 -
Price 0.22 0.25 0.31 0.40 0.45 0.39 0.46 -
P/RPS 2.13 1.60 2.79 3.44 2.86 2.26 2.49 -2.56%
P/EPS -81.48 45.16 -68.89 108.11 132.35 26.00 21.30 -
EY -1.23 2.21 -1.45 0.92 0.76 3.85 4.70 -
DY 0.00 0.00 0.00 3.75 1.67 3.85 3.26 -
P/NAPS 0.29 0.32 0.40 0.53 0.60 0.56 0.72 -14.05%

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