[TAFI] YoY TTM 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- -56.94%
YoY- -84.41%
Quarter Report
Latest QR
Upcoming QR
TAFI's Result
TAFI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 40,494 38,525 40,210 38,837 63,382 55,324 58,488 -5.93%
PBT -1,482 -902 1,732 870 7,477 7,544 5,424 -
Tax 454 115 -19 67 -1,465 -788 -746 -
NP -1,028 -787 1,713 937 6,012 6,756 4,678 -
-
NP to SH -1,028 -787 1,713 937 6,012 6,756 4,678 -
-
Tax Rate - - 1.10% -7.70% 19.59% 10.45% 13.75% -
Total Cost 41,522 39,312 38,497 37,900 57,370 48,568 53,810 -4.22%
-
Net Worth 56,470 59,248 59,354 59,060 58,874 54,255 50,301 1.94%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 1,167 584 2,357 1,188 2,384 -
Div Payout % - - 68.16% 62.39% 39.21% 17.60% 50.98% -
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 56,470 59,248 59,354 59,060 58,874 54,255 50,301 1.94%
NOSH 75,294 77,959 77,083 77,710 78,499 78,631 79,842 -0.97%
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 -2.54% -2.04% 4.26% 2.41% 9.49% 12.21% 8.00% -
ROE -1.82% -1.33% 2.89% 1.59% 10.21% 12.45% 9.30% -
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 53.78 49.42 52.16 49.98 80.74 70.36 73.25 -5.01%
EPS -1.37 -1.01 2.22 1.21 7.66 8.59 5.86 -
DPS 0.00 0.00 1.50 0.75 3.00 1.50 3.00 -
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 10.67 10.15 10.60 10.24 16.70 14.58 15.41 -5.93%
EPS -0.27 -0.21 0.45 0.25 1.58 1.78 1.23 -
DPS 0.00 0.00 0.31 0.15 0.62 0.31 0.63 -
NAPS 0.1488 0.1562 0.1564 0.1557 0.1552 0.143 0.1326 1.93%
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 0.63 0.50 0.94 0.80 0.46 0.65 0.56 1.98%
P/EPS -24.90 -24.27 22.05 33.17 4.83 5.35 7.00 -
EY -4.02 -4.12 4.54 3.01 20.70 18.68 14.29 -
DY 0.00 0.00 3.06 1.87 8.11 3.26 7.32 -
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 0.46 0.57 0.81 0.80 0.53 0.61 0.61 -4.59%
P/EPS -18.31 -27.74 18.90 33.17 5.61 5.00 7.68 -
EY -5.46 -3.61 5.29 3.01 17.81 19.98 13.02 -
DY 0.00 0.00 3.57 1.87 6.98 3.49 6.67 -
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