[S&FCAP] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[S&FCAP] S & F CAPITAL BERHAD

Announcement Date

29-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 88.46%

YoY- -1.87%

Quarter Report

Interim Financial Report 2Q 2007.xls

Latest QR

Upcoming QR

S&FCAP's Result

S&FCAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	31,666	122,368	94,955	56,802	29,953	131,891	103,669	-54.61%
YoY %	-74.12%	28.87%	67.17%	89.64%	-77.29%	27.22%	-	-
Horiz. %	30.55%	118.04%	91.59%	54.79%	28.89%	127.22%	100.00%	-
PBT	2,322	19,023	15,498	12,272	6,219	26,242	22,346	-77.86%
YoY %	-87.79%	22.74%	26.29%	97.33%	-76.30%	17.43%	-	-
Horiz. %	10.39%	85.13%	69.35%	54.92%	27.83%	117.43%	100.00%	-
Tax	-628	-3,549	-3,163	-2,046	-793	-4,503	-6,108	-78.02%
YoY %	82.30%	-12.20%	-54.59%	-158.01%	82.39%	26.28%	-	-
Horiz. %	10.28%	58.10%	51.78%	33.50%	12.98%	73.72%	100.00%	-
NP	1,694	15,474	12,335	10,226	5,426	21,739	16,238	-77.80%
YoY %	-89.05%	25.45%	20.62%	88.46%	-75.04%	33.88%	-	-
Horiz. %	10.43%	95.29%	75.96%	62.98%	33.42%	133.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,694	15,474	12,335	10,226	5,426	21,739	16,238	-77.80%
YoY %	-89.05%	25.45%	20.62%	88.46%	-75.04%	33.88%	-	-
Horiz. %	10.43%	95.29%	75.96%	62.98%	33.42%	133.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.05%	18.66%	20.41%	16.67%	12.75%	17.16%	27.33%	-
YoY %	44.96%	-8.57%	22.44%	30.75%	-25.70%	-37.21%	-	-
Horiz. %	98.98%	68.28%	74.68%	61.00%	46.65%	62.79%	100.00%	-
Total Cost	29,972	106,894	82,620	46,576	24,527	110,152	87,431	-50.98%
YoY %	-71.96%	29.38%	77.39%	89.90%	-77.73%	25.99%	-	-
Horiz. %	34.28%	122.26%	94.50%	53.27%	28.05%	125.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,599	90,918	187,556	186,555	184,322	183,068	177,225	6.06%
YoY %	112.94%	-51.52%	0.54%	1.21%	0.68%	3.30%	-	-
Horiz. %	109.24%	51.30%	105.83%	105.26%	104.00%	103.30%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	5,178	5,177	5,182	5,184	8,635	4,027	-
YoY %	-	0.02%	-0.10%	-0.04%	-39.97%	114.43%	-	-
Horiz. %	-	128.58%	128.56%	128.68%	128.73%	214.43%	100.00%	-
Div Payout %	-	33.47%	41.98%	50.68%	95.54%	39.72%	24.81%	-
YoY %	-	-20.27%	-17.17%	-46.95%	140.53%	60.10%	-	-
Horiz. %	-	134.91%	169.21%	204.27%	385.09%	160.10%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	193,599	90,918	187,556	186,555	184,322	183,068	177,225	6.06%
YoY %	112.94%	-51.52%	0.54%	1.21%	0.68%	3.30%	-	-
Horiz. %	109.24%	51.30%	105.83%	105.26%	104.00%	103.30%	100.00%	-
NOSH	115,238	115,086	115,065	115,157	115,201	115,137	115,081	0.09%
YoY %	0.13%	0.02%	-0.08%	-0.04%	0.06%	0.05%	-	-
Horiz. %	100.14%	100.00%	99.99%	100.07%	100.10%	100.05%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	5.35%	12.65%	12.99%	18.00%	18.12%	16.48%	15.66%	-
YoY %	-57.71%	-2.62%	-27.83%	-0.66%	9.95%	5.24%	-	-
Horiz. %	34.16%	80.78%	82.95%	114.94%	115.71%	105.24%	100.00%	-
ROE	0.88%	17.02%	6.58%	5.48%	2.94%	11.87%	9.16%	-
YoY %	-94.83%	158.66%	20.07%	86.39%	-75.23%	29.59%	-	-
Horiz. %	9.61%	185.81%	71.83%	59.83%	32.10%	129.59%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	27.48	106.33	82.52	49.33	26.00	114.55	90.08	-54.65%
YoY %	-74.16%	28.85%	67.28%	89.73%	-77.30%	27.16%	-	-
Horiz. %	30.51%	118.04%	91.61%	54.76%	28.86%	127.16%	100.00%	-
EPS	1.47	6.40	10.72	8.88	4.71	18.88	14.11	-77.82%
YoY %	-77.03%	-40.30%	20.72%	88.54%	-75.05%	33.81%	-	-
Horiz. %	10.42%	45.36%	75.97%	62.93%	33.38%	133.81%	100.00%	-
DPS	0.00	4.50	4.50	4.50	4.50	7.50	3.50	-
YoY %	0.00%	0.00%	0.00%	0.00%	-40.00%	114.29%	-	-
Horiz. %	0.00%	128.57%	128.57%	128.57%	128.57%	214.29%	100.00%	-
NAPS	1.68	0.79	1.63	1.62	1.60	1.59	1.54	5.96%
YoY %	112.66%	-51.53%	0.62%	1.25%	0.63%	3.25%	-	-
Horiz. %	109.09%	51.30%	105.84%	105.19%	103.90%	103.25%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 115,107
RPS	5.23	20.21	15.68	9.38	4.95	21.79	17.12	-54.60%
YoY %	-74.12%	28.89%	67.16%	89.49%	-77.28%	27.28%	-	-
Horiz. %	30.55%	118.05%	91.59%	54.79%	28.91%	127.28%	100.00%	-
EPS	0.28	2.56	2.04	1.69	0.90	3.59	2.68	-77.78%
YoY %	-89.06%	25.49%	20.71%	87.78%	-74.93%	33.96%	-	-
Horiz. %	10.45%	95.52%	76.12%	63.06%	33.58%	133.96%	100.00%	-
DPS	0.00	0.86	0.86	0.86	0.86	1.43	0.67	-
YoY %	0.00%	0.00%	0.00%	0.00%	-39.86%	113.43%	-	-
Horiz. %	0.00%	128.36%	128.36%	128.36%	128.36%	213.43%	100.00%	-
NAPS	0.3198	0.1502	0.3098	0.3082	0.3045	0.3024	0.2927	6.07%
YoY %	112.92%	-51.52%	0.52%	1.22%	0.69%	3.31%	-	-
Horiz. %	109.26%	51.32%	105.84%	105.30%	104.03%	103.31%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	0.59	0.69	0.76	0.86	0.82	0.85	0.75	-
P/RPS	2.15	0.65	0.92	1.74	3.15	0.74	0.83	88.50%
YoY %	230.77%	-29.35%	-47.13%	-44.76%	325.68%	-10.84%	-	-
Horiz. %	259.04%	78.31%	110.84%	209.64%	379.52%	89.16%	100.00%	-
P/EPS	40.14	5.13	7.09	9.68	17.41	4.50	5.32	284.21%
YoY %	682.46%	-27.64%	-26.76%	-44.40%	286.89%	-15.41%	-	-
Horiz. %	754.51%	96.43%	133.27%	181.95%	327.26%	84.59%	100.00%	-
EY	2.49	19.49	14.11	10.33	5.74	22.21	18.81	-73.99%
YoY %	-87.22%	38.13%	36.59%	79.97%	-74.16%	18.08%	-	-
Horiz. %	13.24%	103.62%	75.01%	54.92%	30.52%	118.08%	100.00%	-
DY	0.00	6.52	5.92	5.23	5.49	8.82	4.67	-
YoY %	0.00%	10.14%	13.19%	-4.74%	-37.76%	88.87%	-	-
Horiz. %	0.00%	139.61%	126.77%	111.99%	117.56%	188.87%	100.00%	-
P/NAPS	0.35	0.87	0.47	0.53	0.51	0.53	0.49	-20.07%
YoY %	-59.77%	85.11%	-11.32%	3.92%	-3.77%	8.16%	-	-
Horiz. %	71.43%	177.55%	95.92%	108.16%	104.08%	108.16%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	29/05/08	29/02/08	29/11/07	29/08/07	30/05/07	28/02/07	30/11/06	-
Price	0.65	0.67	0.73	0.76	0.84	0.88	0.83	-
P/RPS	2.37	0.63	0.88	1.54	3.23	0.77	0.92	87.81%
YoY %	276.19%	-28.41%	-42.86%	-52.32%	319.48%	-16.30%	-	-
Horiz. %	257.61%	68.48%	95.65%	167.39%	351.09%	83.70%	100.00%	-
P/EPS	44.22	4.98	6.81	8.56	17.83	4.66	5.88	283.37%
YoY %	787.95%	-26.87%	-20.44%	-51.99%	282.62%	-20.75%	-	-
Horiz. %	752.04%	84.69%	115.82%	145.58%	303.23%	79.25%	100.00%	-
EY	2.26	20.07	14.68	11.68	5.61	21.46	17.00	-73.92%
YoY %	-88.74%	36.72%	25.68%	108.20%	-73.86%	26.24%	-	-
Horiz. %	13.29%	118.06%	86.35%	68.71%	33.00%	126.24%	100.00%	-
DY	0.00	6.72	6.16	5.92	5.36	8.52	4.22	-
YoY %	0.00%	9.09%	4.05%	10.45%	-37.09%	101.90%	-	-
Horiz. %	0.00%	159.24%	145.97%	140.28%	127.01%	201.90%	100.00%	-
P/NAPS	0.39	0.85	0.45	0.47	0.53	0.55	0.54	-19.48%
YoY %	-54.12%	88.89%	-4.26%	-11.32%	-3.64%	1.85%	-	-
Horiz. %	72.22%	157.41%	83.33%	87.04%	98.15%	101.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos