[S&FCAP] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 55.82%
YoY- -7.81%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 56,802 29,953 131,891 103,669 65,500 35,324 128,533 -42.06%
PBT 12,272 6,219 26,242 22,346 14,279 6,307 26,592 -40.36%
Tax -2,046 -793 -4,503 -6,108 -3,858 -1,664 -6,430 -53.48%
NP 10,226 5,426 21,739 16,238 10,421 4,643 20,162 -36.48%
-
NP to SH 10,226 5,426 21,739 16,238 10,421 4,643 20,162 -36.48%
-
Tax Rate 16.67% 12.75% 17.16% 27.33% 27.02% 26.38% 24.18% -
Total Cost 46,576 24,527 110,152 87,431 55,079 30,681 108,371 -43.13%
-
Net Worth 186,555 184,322 183,068 177,225 171,572 169,360 168,079 7.22%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,182 5,184 8,635 4,027 4,030 4,032 8,058 -25.55%
Div Payout % 50.68% 95.54% 39.72% 24.81% 38.67% 86.85% 39.97% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 186,555 184,322 183,068 177,225 171,572 169,360 168,079 7.22%
NOSH 115,157 115,201 115,137 115,081 115,149 115,210 115,122 0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 18.00% 18.12% 16.48% 15.66% 15.91% 13.14% 15.69% -
ROE 5.48% 2.94% 11.87% 9.16% 6.07% 2.74% 12.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 49.33 26.00 114.55 90.08 56.88 30.66 111.65 -42.07%
EPS 8.88 4.71 18.88 14.11 9.05 4.03 17.51 -36.48%
DPS 4.50 4.50 7.50 3.50 3.50 3.50 7.00 -25.57%
NAPS 1.62 1.60 1.59 1.54 1.49 1.47 1.46 7.19%
Adjusted Per Share Value based on latest NOSH - 115,188
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.32 5.44 23.96 18.84 11.90 6.42 23.35 -42.06%
EPS 1.86 0.99 3.95 2.95 1.89 0.84 3.66 -36.39%
DPS 0.94 0.94 1.57 0.73 0.73 0.73 1.46 -25.49%
NAPS 0.339 0.3349 0.3326 0.322 0.3117 0.3077 0.3054 7.22%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.86 0.82 0.85 0.75 0.64 0.68 0.69 -
P/RPS 1.74 3.15 0.74 0.83 1.13 2.22 0.62 99.33%
P/EPS 9.68 17.41 4.50 5.32 7.07 16.87 3.94 82.37%
EY 10.33 5.74 22.21 18.81 14.14 5.93 25.38 -45.16%
DY 5.23 5.49 8.82 4.67 5.47 5.15 10.14 -35.76%
P/NAPS 0.53 0.51 0.53 0.49 0.43 0.46 0.47 8.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 28/02/07 30/11/06 29/08/06 31/05/06 27/02/06 -
Price 0.76 0.84 0.88 0.83 0.62 0.64 0.70 -
P/RPS 1.54 3.23 0.77 0.92 1.09 2.09 0.63 81.75%
P/EPS 8.56 17.83 4.66 5.88 6.85 15.88 4.00 66.29%
EY 11.68 5.61 21.46 17.00 14.60 6.30 25.02 -39.90%
DY 5.92 5.36 8.52 4.22 5.65 5.47 10.00 -29.56%
P/NAPS 0.47 0.53 0.55 0.54 0.42 0.44 0.48 -1.39%

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