[S&FCAP] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 33.88%
YoY- 7.82%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 94,955 56,802 29,953 131,891 103,669 65,500 35,324 93.21%
PBT 15,498 12,272 6,219 26,242 22,346 14,279 6,307 81.99%
Tax -3,163 -2,046 -793 -4,503 -6,108 -3,858 -1,664 53.38%
NP 12,335 10,226 5,426 21,739 16,238 10,421 4,643 91.70%
-
NP to SH 12,335 10,226 5,426 21,739 16,238 10,421 4,643 91.70%
-
Tax Rate 20.41% 16.67% 12.75% 17.16% 27.33% 27.02% 26.38% -
Total Cost 82,620 46,576 24,527 110,152 87,431 55,079 30,681 93.44%
-
Net Worth 187,556 186,555 184,322 183,068 177,225 171,572 169,360 7.03%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,177 5,182 5,184 8,635 4,027 4,030 4,032 18.11%
Div Payout % 41.98% 50.68% 95.54% 39.72% 24.81% 38.67% 86.85% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 187,556 186,555 184,322 183,068 177,225 171,572 169,360 7.03%
NOSH 115,065 115,157 115,201 115,137 115,081 115,149 115,210 -0.08%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.99% 18.00% 18.12% 16.48% 15.66% 15.91% 13.14% -
ROE 6.58% 5.48% 2.94% 11.87% 9.16% 6.07% 2.74% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 82.52 49.33 26.00 114.55 90.08 56.88 30.66 93.37%
EPS 10.72 8.88 4.71 18.88 14.11 9.05 4.03 91.86%
DPS 4.50 4.50 4.50 7.50 3.50 3.50 3.50 18.22%
NAPS 1.63 1.62 1.60 1.59 1.54 1.49 1.47 7.12%
Adjusted Per Share Value based on latest NOSH - 115,062
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.25 10.32 5.44 23.96 18.84 11.90 6.42 93.15%
EPS 2.24 1.86 0.99 3.95 2.95 1.89 0.84 92.18%
DPS 0.94 0.94 0.94 1.57 0.73 0.73 0.73 18.34%
NAPS 0.3408 0.339 0.3349 0.3326 0.322 0.3117 0.3077 7.04%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.76 0.86 0.82 0.85 0.75 0.64 0.68 -
P/RPS 0.92 1.74 3.15 0.74 0.83 1.13 2.22 -44.38%
P/EPS 7.09 9.68 17.41 4.50 5.32 7.07 16.87 -43.86%
EY 14.11 10.33 5.74 22.21 18.81 14.14 5.93 78.13%
DY 5.92 5.23 5.49 8.82 4.67 5.47 5.15 9.72%
P/NAPS 0.47 0.53 0.51 0.53 0.49 0.43 0.46 1.44%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 30/05/07 28/02/07 30/11/06 29/08/06 31/05/06 -
Price 0.73 0.76 0.84 0.88 0.83 0.62 0.64 -
P/RPS 0.88 1.54 3.23 0.77 0.92 1.09 2.09 -43.79%
P/EPS 6.81 8.56 17.83 4.66 5.88 6.85 15.88 -43.10%
EY 14.68 11.68 5.61 21.46 17.00 14.60 6.30 75.67%
DY 6.16 5.92 5.36 8.52 4.22 5.65 5.47 8.23%
P/NAPS 0.45 0.47 0.53 0.55 0.54 0.42 0.44 1.50%

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