[S&FCAP] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[S&FCAP] S & F CAPITAL BERHAD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -9.46%
YoY--%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 37,462 30,485 26,368 34,111 34,484 24,322 27,985 21.48%
PBT 8,845 7,094 4,157 7,513 8,226 5,911 5,586 35.88%
Tax -2,160 -1,571 -742 -2,346 -2,519 -1,291 -3,710 -30.29%
NP 6,685 5,523 3,415 5,167 5,707 4,620 1,876 133.47%
-
NP to SH 6,685 5,523 3,415 5,167 5,707 4,620 3,795 45.90%
-
Tax Rate 24.42% 22.15% 17.85% 31.23% 30.62% 21.84% 66.42% -
Total Cost 30,777 24,962 22,953 28,944 28,777 19,702 26,109 11.60%
-
Net Worth 156,481 156,484 151,777 148,450 143,825 142,862 138,311 8.58%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 4,027 - 3,449 - 3,451 - - -
Div Payout % 60.24% - 101.01% - 60.48% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 156,481 156,484 151,777 148,450 143,825 142,862 138,311 8.58%
NOSH 115,060 115,062 114,983 115,077 115,060 115,211 114,307 0.43%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 17.84% 18.12% 12.95% 15.15% 16.55% 19.00% 6.70% -
ROE 4.27% 3.53% 2.25% 3.48% 3.97% 3.23% 2.74% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 32.56 26.49 22.93 29.64 29.97 21.11 24.48 20.96%
EPS 5.81 4.80 2.97 4.49 4.96 4.01 3.32 45.26%
DPS 3.50 0.00 3.00 0.00 3.00 0.00 0.00 -
NAPS 1.36 1.36 1.32 1.29 1.25 1.24 1.21 8.11%
Adjusted Per Share Value based on latest NOSH - 115,077
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.81 5.54 4.79 6.20 6.27 4.42 5.08 21.59%
EPS 1.21 1.00 0.62 0.94 1.04 0.84 0.69 45.46%
DPS 0.73 0.00 0.63 0.00 0.63 0.00 0.00 -
NAPS 0.2843 0.2843 0.2758 0.2697 0.2613 0.2596 0.2513 8.58%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.75 0.76 0.78 0.83 0.88 0.88 0.64 -
P/RPS 2.30 2.87 3.40 2.80 2.94 4.17 2.61 -8.09%
P/EPS 12.91 15.83 26.26 18.49 17.74 21.95 19.28 -23.48%
EY 7.75 6.32 3.81 5.41 5.64 4.56 5.19 30.67%
DY 4.67 0.00 3.85 0.00 3.41 0.00 0.00 -
P/NAPS 0.55 0.56 0.59 0.64 0.70 0.71 0.53 2.50%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 28/02/05 22/11/04 27/08/04 27/08/04 11/03/04 -
Price 0.70 0.78 0.80 0.80 0.85 0.85 0.92 -
P/RPS 2.15 2.94 3.49 2.70 2.84 4.03 3.76 -31.13%
P/EPS 12.05 16.25 26.94 17.82 17.14 21.20 27.71 -42.63%
EY 8.30 6.15 3.71 5.61 5.84 4.72 3.61 74.28%
DY 5.00 0.00 3.75 0.00 3.53 0.00 0.00 -
P/NAPS 0.51 0.57 0.61 0.62 0.68 0.69 0.76 -23.37%

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