[S&FCAP] QoQ TTM 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- 15.73%
YoY- 7.84%
Quarter Report
Latest QR
Upcoming QR
S&FCAP's Result
S&FCAP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 123,177 123,193 126,520 131,891 127,777 126,086 133,372 -5.15%
PBT 19,394 24,235 26,154 26,242 25,666 24,932 25,805 -17.32%
Tax -1,559 -2,692 -3,633 -4,504 -6,883 -6,561 -6,527 -61.46%
NP 17,835 21,543 22,521 21,738 18,783 18,371 19,278 -5.05%
-
NP to SH 17,835 21,543 22,521 21,738 18,783 18,371 19,278 -5.05%
-
Tax Rate 8.04% 11.11% 13.89% 17.16% 26.82% 26.32% 25.29% -
Total Cost 105,342 101,650 103,999 110,153 108,994 107,715 114,094 -5.17%
-
Net Worth 187,850 186,474 184,322 182,949 177,389 171,498 169,360 7.14%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 9,786 9,786 9,786 8,634 8,062 8,062 12,090 -13.13%
Div Payout % 54.87% 45.43% 43.46% 39.72% 42.93% 43.89% 62.71% -
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 187,850 186,474 184,322 182,949 177,389 171,498 169,360 7.14%
NOSH 115,245 115,107 115,201 115,062 115,188 115,099 115,210 0.02%
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 14.48% 17.49% 17.80% 16.48% 14.70% 14.57% 14.45% -
ROE 9.49% 11.55% 12.22% 11.88% 10.59% 10.71% 11.38% -
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 106.88 107.02 109.82 114.63 110.93 109.55 115.76 -5.17%
EPS 15.48 18.72 19.55 18.89 16.31 15.96 16.73 -5.04%
DPS 8.50 8.50 8.50 7.50 7.00 7.00 10.50 -13.12%
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 20.35 20.35 20.90 21.79 21.11 20.83 22.03 -5.14%
EPS 2.95 3.56 3.72 3.59 3.10 3.03 3.18 -4.87%
DPS 1.62 1.62 1.62 1.43 1.33 1.33 2.00 -13.09%
NAPS 0.3103 0.308 0.3045 0.3022 0.293 0.2833 0.2797 7.15%
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 0.71 0.80 0.75 0.74 0.68 0.58 0.59 13.12%
P/EPS 4.91 4.60 4.19 4.50 4.60 4.01 4.06 13.49%
EY 20.36 21.76 23.84 22.23 21.74 24.94 24.61 -11.86%
DY 11.18 9.88 10.37 8.82 9.33 10.94 15.44 -19.34%
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 0.68 0.71 0.76 0.77 0.75 0.57 0.55 15.17%
P/EPS 4.72 4.06 4.30 4.66 5.09 3.88 3.82 15.13%
EY 21.20 24.63 23.27 21.47 19.65 25.74 26.14 -13.02%
DY 11.64 11.18 10.12 8.52 8.43 11.29 16.41 -20.44%
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