[S&FCAP] QoQ TTM 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- 2.24%

YoY- -10.68%

Quarter Report

Interim Financial Report 3Q 2006.xls

Latest QR

Upcoming QR

S&FCAP's Result

S&FCAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	123,193	126,520	131,891	127,777	126,086	133,372	128,533	-2.79%
YoY %	-2.63%	-4.07%	3.22%	1.34%	-5.46%	3.76%	-	-
Horiz. %	95.85%	98.43%	102.61%	99.41%	98.10%	103.76%	100.00%	-
PBT	24,235	26,154	26,242	25,666	24,932	25,805	26,592	-6.01%
YoY %	-7.34%	-0.34%	2.24%	2.94%	-3.38%	-2.96%	-	-
Horiz. %	91.14%	98.35%	98.68%	96.52%	93.76%	97.04%	100.00%	-
Tax	-2,692	-3,633	-4,504	-6,883	-6,561	-6,527	-6,434	-44.14%
YoY %	25.90%	19.34%	34.56%	-4.91%	-0.52%	-1.45%	-	-
Horiz. %	41.84%	56.47%	70.00%	106.98%	101.97%	101.45%	100.00%	-
NP	21,543	22,521	21,738	18,783	18,371	19,278	20,158	4.54%
YoY %	-4.34%	3.60%	15.73%	2.24%	-4.70%	-4.37%	-	-
Horiz. %	106.87%	111.72%	107.84%	93.18%	91.14%	95.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,543	22,521	21,738	18,783	18,371	19,278	20,158	4.54%
YoY %	-4.34%	3.60%	15.73%	2.24%	-4.70%	-4.37%	-	-
Horiz. %	106.87%	111.72%	107.84%	93.18%	91.14%	95.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.11%	13.89%	17.16%	26.82%	26.32%	25.29%	24.20%	-
YoY %	-20.01%	-19.06%	-36.02%	1.90%	4.07%	4.50%	-	-
Horiz. %	45.91%	57.40%	70.91%	110.83%	108.76%	104.50%	100.00%	-
Total Cost	101,650	103,999	110,153	108,994	107,715	114,094	108,375	-4.19%
YoY %	-2.26%	-5.59%	1.06%	1.19%	-5.59%	5.28%	-	-
Horiz. %	93.79%	95.96%	101.64%	100.57%	99.39%	105.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	186,474	184,322	182,949	177,389	171,498	169,360	164,676	8.66%
YoY %	1.17%	0.75%	3.13%	3.44%	1.26%	2.84%	-	-
Horiz. %	113.24%	111.93%	111.10%	107.72%	104.14%	102.84%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	9,786	9,786	8,634	8,062	8,062	12,090	8,057	13.87%
YoY %	0.00%	13.34%	7.10%	0.00%	-33.32%	50.06%	-	-
Horiz. %	121.46%	121.46%	107.16%	100.06%	100.06%	150.06%	100.00%	-
Div Payout %	45.43%	43.46%	39.72%	42.93%	43.89%	62.71%	39.97%	-
YoY %	4.53%	9.42%	-7.48%	-2.19%	-30.01%	56.89%	-	-
Horiz. %	113.66%	108.73%	99.37%	107.41%	109.81%	156.89%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	186,474	184,322	182,949	177,389	171,498	169,360	164,676	8.66%
YoY %	1.17%	0.75%	3.13%	3.44%	1.26%	2.84%	-	-
Horiz. %	113.24%	111.93%	111.10%	107.72%	104.14%	102.84%	100.00%	-
NOSH	115,107	115,201	115,062	115,188	115,099	115,210	115,158	-0.02%
YoY %	-0.08%	0.12%	-0.11%	0.08%	-0.10%	0.05%	-	-
Horiz. %	99.96%	100.04%	99.92%	100.03%	99.95%	100.05%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	17.49%	17.80%	16.48%	14.70%	14.57%	14.45%	15.68%	-
YoY %	-1.74%	8.01%	12.11%	0.89%	0.83%	-7.84%	-	-
Horiz. %	111.54%	113.52%	105.10%	93.75%	92.92%	92.16%	100.00%	-
ROE	11.55%	12.22%	11.88%	10.59%	10.71%	11.38%	12.24%	-
YoY %	-5.48%	2.86%	12.18%	-1.12%	-5.89%	-7.03%	-	-
Horiz. %	94.36%	99.84%	97.06%	86.52%	87.50%	92.97%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	107.02	109.82	114.63	110.93	109.55	115.76	111.61	-2.76%
YoY %	-2.55%	-4.20%	3.34%	1.26%	-5.36%	3.72%	-	-
Horiz. %	95.89%	98.40%	102.71%	99.39%	98.15%	103.72%	100.00%	-
EPS	18.72	19.55	18.89	16.31	15.96	16.73	17.50	4.60%
YoY %	-4.25%	3.49%	15.82%	2.19%	-4.60%	-4.40%	-	-
Horiz. %	106.97%	111.71%	107.94%	93.20%	91.20%	95.60%	100.00%	-
DPS	8.50	8.50	7.50	7.00	7.00	10.50	7.00	13.85%
YoY %	0.00%	13.33%	7.14%	0.00%	-33.33%	50.00%	-	-
Horiz. %	121.43%	121.43%	107.14%	100.00%	100.00%	150.00%	100.00%	-
NAPS	1.62	1.60	1.59	1.54	1.49	1.47	1.43	8.69%
YoY %	1.25%	0.63%	3.25%	3.36%	1.36%	2.80%	-	-
Horiz. %	113.29%	111.89%	111.19%	107.69%	104.20%	102.80%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 115,188
RPS	20.35	20.90	21.79	21.11	20.83	22.03	21.23	-2.79%
YoY %	-2.63%	-4.08%	3.22%	1.34%	-5.45%	3.77%	-	-
Horiz. %	95.85%	98.45%	102.64%	99.43%	98.12%	103.77%	100.00%	-
EPS	3.56	3.72	3.59	3.10	3.03	3.18	3.33	4.56%
YoY %	-4.30%	3.62%	15.81%	2.31%	-4.72%	-4.50%	-	-
Horiz. %	106.91%	111.71%	107.81%	93.09%	90.99%	95.50%	100.00%	-
DPS	1.62	1.62	1.43	1.33	1.33	2.00	1.33	14.09%
YoY %	0.00%	13.29%	7.52%	0.00%	-33.50%	50.38%	-	-
Horiz. %	121.80%	121.80%	107.52%	100.00%	100.00%	150.38%	100.00%	-
NAPS	0.308	0.3045	0.3022	0.293	0.2833	0.2797	0.272	8.66%
YoY %	1.15%	0.76%	3.14%	3.42%	1.29%	2.83%	-	-
Horiz. %	113.24%	111.95%	111.10%	107.72%	104.15%	102.83%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
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	0.80	0.75	0.74	0.68	0.58	0.59	0.62	18.57%
YoY %	6.67%	1.35%	8.82%	17.24%	-1.69%	-4.84%	-	-
Horiz. %	129.03%	120.97%	119.35%	109.68%	93.55%	95.16%	100.00%	-
P/EPS	4.60	4.19	4.50	4.60	4.01	4.06	3.94	10.90%
YoY %	9.79%	-6.89%	-2.17%	14.71%	-1.23%	3.05%	-	-
Horiz. %	116.75%	106.35%	114.21%	116.75%	101.78%	103.05%	100.00%	-
EY	21.76	23.84	22.23	21.74	24.94	24.61	25.37	-9.75%
YoY %	-8.72%	7.24%	2.25%	-12.83%	1.34%	-3.00%	-	-
Horiz. %	85.77%	93.97%	87.62%	85.69%	98.31%	97.00%	100.00%	-
DY	9.88	10.37	8.82	9.33	10.94	15.44	10.14	-1.72%
YoY %	-4.73%	17.57%	-5.47%	-14.72%	-29.15%	52.27%	-	-
Horiz. %	97.44%	102.27%	86.98%	92.01%	107.89%	152.27%	100.00%	-
P/NAPS	0.53	0.51	0.53	0.49	0.43	0.46	0.48	6.84%
YoY %	3.92%	-3.77%	8.16%	13.95%	-6.52%	-4.17%	-	-
Horiz. %	110.42%	106.25%	110.42%	102.08%	89.58%	95.83%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
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	0.71	0.76	0.77	0.75	0.57	0.55	0.63	8.31%
YoY %	-6.58%	-1.30%	2.67%	31.58%	3.64%	-12.70%	-	-
Horiz. %	112.70%	120.63%	122.22%	119.05%	90.48%	87.30%	100.00%	-
P/EPS	4.06	4.30	4.66	5.09	3.88	3.82	4.00	1.00%
YoY %	-5.58%	-7.73%	-8.45%	31.19%	1.57%	-4.50%	-	-
Horiz. %	101.50%	107.50%	116.50%	127.25%	97.00%	95.50%	100.00%	-
EY	24.63	23.27	21.47	19.65	25.74	26.14	25.01	-1.01%
YoY %	5.84%	8.38%	9.26%	-23.66%	-1.53%	4.52%	-	-
Horiz. %	98.48%	93.04%	85.85%	78.57%	102.92%	104.52%	100.00%	-
DY	11.18	10.12	8.52	8.43	11.29	16.41	10.00	7.74%
YoY %	10.47%	18.78%	1.07%	-25.33%	-31.20%	64.10%	-	-
Horiz. %	111.80%	101.20%	85.20%	84.30%	112.90%	164.10%	100.00%	-
P/NAPS	0.47	0.53	0.55	0.54	0.42	0.44	0.49	-2.74%
YoY %	-11.32%	-3.64%	1.85%	28.57%	-4.55%	-10.20%	-	-
Horiz. %	95.92%	108.16%	112.24%	110.20%	85.71%	89.80%	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