[S&FCAP] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 14.47%
YoY- 6.67%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 103,669 65,500 35,324 128,533 104,425 67,947 30,485 125.97%
PBT 22,346 14,279 6,307 26,592 23,272 15,939 7,094 114.73%
Tax -6,108 -3,858 -1,664 -6,430 -5,659 -3,731 -1,571 147.05%
NP 16,238 10,421 4,643 20,162 17,613 12,208 5,523 105.09%
-
NP to SH 16,238 10,421 4,643 20,162 17,613 12,208 5,523 105.09%
-
Tax Rate 27.33% 27.02% 26.38% 24.18% 24.32% 23.41% 22.15% -
Total Cost 87,431 55,079 30,681 108,371 86,812 55,739 24,962 130.45%
-
Net Worth 177,225 171,572 169,360 168,079 162,315 156,630 156,484 8.64%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,027 4,030 4,032 8,058 4,029 4,030 - -
Div Payout % 24.81% 38.67% 86.85% 39.97% 22.88% 33.02% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 177,225 171,572 169,360 168,079 162,315 156,630 156,484 8.64%
NOSH 115,081 115,149 115,210 115,122 115,117 115,169 115,062 0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 15.66% 15.91% 13.14% 15.69% 16.87% 17.97% 18.12% -
ROE 9.16% 6.07% 2.74% 12.00% 10.85% 7.79% 3.53% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 90.08 56.88 30.66 111.65 90.71 59.00 26.49 125.96%
EPS 14.11 9.05 4.03 17.51 15.30 10.60 4.80 105.07%
DPS 3.50 3.50 3.50 7.00 3.50 3.50 0.00 -
NAPS 1.54 1.49 1.47 1.46 1.41 1.36 1.36 8.63%
Adjusted Per Share Value based on latest NOSH - 115,158
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 18.84 11.90 6.42 23.35 18.97 12.35 5.54 125.97%
EPS 2.95 1.89 0.84 3.66 3.20 2.22 1.00 105.55%
DPS 0.73 0.73 0.73 1.46 0.73 0.73 0.00 -
NAPS 0.322 0.3117 0.3077 0.3054 0.2949 0.2846 0.2843 8.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.75 0.64 0.68 0.69 0.67 0.75 0.76 -
P/RPS 0.83 1.13 2.22 0.62 0.74 1.27 2.87 -56.23%
P/EPS 5.32 7.07 16.87 3.94 4.38 7.08 15.83 -51.63%
EY 18.81 14.14 5.93 25.38 22.84 14.13 6.32 106.77%
DY 4.67 5.47 5.15 10.14 5.22 4.67 0.00 -
P/NAPS 0.49 0.43 0.46 0.47 0.48 0.55 0.56 -8.50%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 29/08/06 31/05/06 27/02/06 25/11/05 26/08/05 27/05/05 -
Price 0.83 0.62 0.64 0.70 0.67 0.70 0.78 -
P/RPS 0.92 1.09 2.09 0.63 0.74 1.19 2.94 -53.87%
P/EPS 5.88 6.85 15.88 4.00 4.38 6.60 16.25 -49.18%
EY 17.00 14.60 6.30 25.02 22.84 15.14 6.15 96.84%
DY 4.22 5.65 5.47 10.00 5.22 5.00 0.00 -
P/NAPS 0.54 0.42 0.44 0.48 0.48 0.51 0.57 -3.53%

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